Free Trial

Xenia Hotels & Resorts (XHR) Financials

Xenia Hotels & Resorts logo
$16.73 +0.78 (+4.91%)
Closing price 03:59 PM Eastern
Extended Trading
$16.73 0.00 (-0.02%)
As of 04:20 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Xenia Hotels & Resorts

Annual Income Statements for Xenia Hotels & Resorts

This table shows Xenia Hotels & Resorts' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
- 86 99 194 55 -163 -144 56 19 16 63
Consolidated Net Income / (Loss)
177 87 101 199 57 -167 -147 58 20 17 67
Net Income / (Loss) Continuing Operations
89 87 101 199 -716 -167 -147 58 20 17 67
Total Pre-Tax Income
95 92 109 205 63 -183 -146 60 21 13 68
Total Operating Income
- 112 104 132 111 -242 -61 111 98 87 108
Total Gross Profit
- 352 336 364 -397 18 170 325 322 309 330
Total Revenue
- 950 945 1,058 1,149 370 616 998 1,025 1,039 1,079
Operating Revenue
1,952 950 945 1,058 1,149 370 616 998 1,025 1,039 1,079
Total Cost of Revenue
- 598 610 695 1,546 352 446 672 704 730 749
Operating Cost of Revenue
1,000 598 610 695 1,546 352 446 672 704 730 749
Total Operating Expenses
- 240 232 232 266 166 231 214 224 222 222
Selling, General & Admin Expense
25 31 32 30 31 30 31 34 37 36 37
Depreciation Expense
148 152 153 158 155 147 129 133 132 129 131
Other Operating Expenses / (Income)
77 46 46 48 56 54 42 48 55 59 55
Impairment Charge
0.00 10 2.25 0.00 24 29 30 1.28 0.00 0.52 0.28
Other Special Charges / (Income)
1.41 0.00 -0.56 -5.04 0.12 -94 -1.53 -2.49 -0.22 -2.34 -0.51
Total Other Income / (Expense), net
- -20 5.03 73 -48 -35 -85 -52 -76 -74 -39
Interest Expense
57 53 47 52 49 64 83 83 86 85 87
Interest & Investment Income
- - - - - - - 27 - 1.63 40
Other Income / (Expense), net
48 34 52 125 0.90 29 -2.30 4.18 9.90 9.40 7.53
Income Tax Expense
6.30 5.08 7.83 5.99 5.37 -16 0.72 2.21 1.45 -3.74 1.39
Net Income / (Loss) Attributable to Noncontrolling Interest
-0.12 0.61 1.95 4.84 1.84 -3.56 -3.10 1.71 0.73 0.73 3.81
Basic Earnings per Share
- $0.79 $0.92 $1.75 $0.49 ($1.44) ($1.26) $0.49 $0.17 $0.15 $0.64
Weighted Average Basic Shares Outstanding
111.99M 108.01M 106.77M 110.12M 112.64M 113.49M 113.80M 114.07M 108.19M 101.85M 96.71M
Diluted Earnings per Share
- $0.79 $0.92 $1.75 $0.49 ($1.44) ($1.26) $0.49 $0.17 $0.15 $0.64
Weighted Average Diluted Shares Outstanding
112.14M 108.14M 107.02M 110.38M 112.92M 113.49M 113.80M 114.42M 108.41M 102.27M 97.16M
Weighted Average Basic & Diluted Shares Outstanding
- 106.87M 106.83M 112.64M 112.72M 113.78M 114.32M 111.48M 101.91M 101.35M 92.15M
Cash Dividends to Common per Share
- $1.10 $1.10 $1.10 $1.10 $0.28 - $0.20 $0.40 $0.48 $0.56

Quarterly Income Statements for Xenia Hotels & Resorts

This table shows Xenia Hotels & Resorts' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-8.53 7.60 8.53 15 -7.09 -0.64 16 55 -14 6.08 20
Consolidated Net Income / (Loss)
-8.89 7.79 8.97 16 -7.43 -0.78 17 59 -15 6.36 21
Net Income / (Loss) Continuing Operations
-8.89 7.79 8.97 16 -7.43 -0.78 17 59 -15 6.36 21
Total Pre-Tax Income
-11 3.86 9.70 12 -8.04 -0.49 17 60 -15 6.19 22
Total Operating Income
7.99 21 28 30 7.55 21 36 40 4.72 27 42
Total Gross Profit
64 75 84 87 61 76 93 97 59 81 100
Total Revenue
232 253 267 273 237 262 289 288 236 266 295
Operating Revenue
232 253 267 273 237 262 289 288 236 266 295
Total Cost of Revenue
168 178 183 186 176 186 196 191 177 185 196
Operating Cost of Revenue
168 178 183 186 176 186 196 191 177 185 196
Total Operating Expenses
56 54 57 57 54 56 58 56 55 54 58
Selling, General & Admin Expense
9.63 8.84 10 10 7.82 7.83 8.91 11 8.79 8.27 9.11
Depreciation Expense
33 32 32 32 32 33 33 33 33 32 32
Other Operating Expenses / (Income)
14 14 15 15 14 15 15 13 14 13 17
Impairment Charge
0.00 - 0.25 0.10 0.12 0.05 0.00 0.28 0.00 - 0.49
Total Other Income / (Expense), net
-19 -17 -18 -18 -16 -20 -18 20 -20 -21 -19
Interest Expense
21 21 20 20 20 24 21 22 22 22 21
Other Income / (Expense), net
2.03 3.68 2.43 1.95 2.92 2.10 2.56 1.70 1.89 1.38 1.52
Income Tax Expense
-1.64 -3.94 0.73 -4.15 -0.61 0.29 0.87 1.38 -0.68 -0.17 1.03
Net Income / (Loss) Attributable to Noncontrolling Interest
-0.36 0.20 0.43 0.78 -0.34 -0.14 0.92 3.40 -0.79 0.28 1.44
Basic Earnings per Share
($0.08) $0.07 $0.08 $0.15 ($0.07) ($0.01) $0.15 $0.56 ($0.14) $0.07 $0.21
Weighted Average Basic Shares Outstanding
107.01M 108.19M 101.96M 101.96M 101.88M 101.85M 100.67M 97.69M 95.21M 96.71M 92.18M
Diluted Earnings per Share
($0.08) $0.07 $0.08 $0.15 ($0.07) ($0.01) $0.15 $0.56 ($0.14) $0.07 $0.21
Weighted Average Diluted Shares Outstanding
107.01M 108.41M 102.36M 102.35M 101.88M 102.27M 101.13M 98.08M 95.21M 97.16M 92.72M
Weighted Average Basic & Diluted Shares Outstanding
105.20M 101.91M 101.96M 101.96M 101.82M 101.35M 98.70M 95.78M 94.81M 92.15M 92.25M

Annual Cash Flow Statements for Xenia Hotels & Resorts

This table details how cash moves in and out of Xenia Hotels & Resorts' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-51 87 -157 31 33 234 125 -188 -143 -79 80
Net Cash From Operating Activities
193 229 213 254 247 -78 41 187 198 164 177
Net Cash From Continuing Operating Activities
193 229 213 254 247 -78 41 187 197 164 177
Net Income / (Loss) Continuing Operations
89 87 101 199 57 -167 -147 58 20 17 67
Consolidated Net Income / (Loss)
89 87 101 199 57 -167 -147 58 20 17 67
Depreciation Expense
144 150 149 154 152 144 128 132 132 129 131
Amortization Expense
7.58 6.71 7.35 6.45 5.51 6.49 7.02 5.80 5.13 5.45 4.51
Non-Cash Adjustments To Reconcile Net Income
-31 -6.04 -40 -114 35 -49 42 -20 11 9.65 -28
Changes in Operating Assets and Liabilities, net
-16 -7.92 -4.70 8.72 -3.17 -13 10 11 29 3.10 2.66
Net Cash From Investing Activities
-221 101 -488 -50 -223 254 -24 -265 -119 -108 -7.08
Net Cash From Continuing Investing Activities
-221 101 -488 -50 -222 254 -24 -265 -119 -108 -7.08
Purchase of Property, Plant & Equipment
-90 -59 -86 -108 -93 -69 -32 -70 -121 -141 -87
Purchase of Investments
-245 -116 -606 -354 - 0.00 0.00 -328 0.00 0.00 -25
Sale and/or Maturity of Investments
- - 204 413 60 320 4.72 127 0.00 29 101
Other Investing Activities, net
1.07 - - 0.00 -190 3.00 2.89 6.36 2.15 3.20 3.57
Net Cash From Financing Activities
-23 -243 118 -173 9.66 57 109 -110 -222 -135 -90
Net Cash From Continuing Financing Activities
-23 -243 118 -173 9.66 57 109 -110 -222 -135 -90
Repayment of Debt
-448 -300 -217 -490 -109 -708 -386 -70 -268 -705 -24
Repurchase of Common Equity
-37 -74 -4.10 0.00 0.00 -2.26 0.00 -28 -133 -16 -120
Payment of Dividends
-91 -115 -119 -122 -126 -63 -0.05 -0.63 -0.58 -0.35 -0.58
Issuance of Debt
367 247 460 318 245 841 500 0.00 225 635 110
Other Financing Activities, net
177 -0.56 -1.86 -14 -0.60 -9.44 -4.99 -12 -46 -49 -55
Cash Interest Paid
- - 43 49 47 44 74 77 84 86 82
Cash Income Taxes Paid
- - 4.66 7.71 4.34 1.62 0.27 2.17 -13 -0.71 1.94

Quarterly Cash Flow Statements for Xenia Hotels & Resorts

This table details how cash moves in and out of Xenia Hotels & Resorts' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-40 -53 -26 8.15 20 -81 38 69 18 -46 -44
Net Cash From Operating Activities
37 60 25 57 51 31 55 36 64 21 45
Net Cash From Continuing Operating Activities
37 59 25 57 51 31 55 36 64 21 45
Net Income / (Loss) Continuing Operations
-8.89 7.79 8.97 16 -7.43 -0.78 17 59 -15 6.36 21
Consolidated Net Income / (Loss)
-8.89 7.79 8.97 16 -7.43 -0.78 17 59 -15 6.36 21
Depreciation Expense
33 32 32 32 32 33 33 33 33 32 32
Amortization Expense
1.32 1.41 1.37 1.40 1.38 1.31 1.05 1.18 1.08 1.21 1.09
Non-Cash Adjustments To Reconcile Net Income
3.32 2.12 2.89 4.24 0.02 2.51 2.08 -35 2.16 2.61 2.80
Changes in Operating Assets and Liabilities, net
8.48 16 -20 3.65 25 -5.56 1.95 -21 43 -21 -12
Net Cash From Investing Activities
-35 -51 -32 -36 -16 -24 -56 84 -19 -16 -15
Net Cash From Continuing Investing Activities
-35 -51 -32 -36 -16 -24 -56 84 -19 -16 -15
Purchase of Property, Plant & Equipment
-36 -51 -33 -36 -47 -24 -32 -18 -20 -16 -15
Purchase of Investments
- - 0.00 - - - -25 - - - 0.00
Other Investing Activities, net
0.15 0.23 1.16 0.09 1.32 0.63 1.60 0.80 1.08 0.10 0.00
Net Cash From Financing Activities
-42 -62 -19 -13 -15 -88 40 -51 -27 -51 -73
Net Cash From Continuing Financing Activities
-42 -62 -19 -13 -15 -88 40 -51 -27 -51 -73
Repayment of Debt
-106 -0.82 -0.83 -0.83 -0.84 -703 -21 -1.12 -1.13 -1.14 -59
Repurchase of Common Equity
-25 -49 -6.32 - -1.88 -7.65 -36 -36 -12 -37 0.00
Payment of Dividends
-11 33 -0.35 -12 -12 35 -0.48 -0.10 - 0.00 -0.76
Issuance of Debt
- - 0.00 - - 635 110 - - - 0.00
Other Financing Activities, net
99 -45 -11 - - -48 -13 -14 -14 -14 -13
Cash Interest Paid
65 19 21 -21 61 25 7.55 33 8.21 34 7.65
Cash Income Taxes Paid
3.80 -17 0.09 -0.09 1.60 -2.31 0.25 1.31 0.26 0.13 0.25

Annual Balance Sheets for Xenia Hotels & Resorts

This table presents Xenia Hotels & Resorts' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
3,006 2,860 3,115 3,170 3,263 3,080 3,087 3,080 2,902 2,832 2,809
Total Current Assets
145 239 108 126 147 399 546 403 256 169 250
Cash & Equivalents
122 216 72 91 111 390 517 305 165 78 140
Restricted Cash
- - - - - - - 61 58 65 83
Accounts Receivable
23 23 36 35 37 8.97 29 38 32 26 27
Plant, Property, & Equipment, net
2,415 2,444 2,691 2,875 2,926 2,568 2,399 2,602 2,595 2,592 2,502
Plant, Property & Equipment, gross
2,891 3,064 3,319 3,591 3,753 3,396 3,288 3,547 3,558 3,647 3,601
Accumulated Depreciation
477 620 628 716 827 828 889 946 963 1,055 1,099
Total Noncurrent Assets
446 178 317 169 189 112 142 75 52 70 57
Goodwill
58 77 68 62 29 6.46 5.45 5.06 4.90 4.86 4.85
Noncurrent Deferred & Refundable Income Taxes
2.30 1.56 1.16 - - - - - 0.00 5.35 5.54
Other Noncurrent Operating Assets
113 99 95 107 160 106 102 70 47 60 46
Total Liabilities & Shareholders' Equity
3,006 2,860 3,115 3,170 3,263 3,080 3,087 3,080 2,902 2,832 2,809
Total Liabilities
1,263 1,209 1,470 1,317 1,488 1,513 1,649 1,620 1,585 1,551 1,625
Total Current Liabilities
104 102 107 117 120 63 84 119 113 115 107
Accounts Payable
78 72 77 85 88 63 84 107 102 103 94
Dividends Payable
26 30 30 32 32 - 0.09 11 11 13 14
Total Noncurrent Liabilities
1,158 1,107 1,363 1,201 1,368 1,450 1,565 1,501 1,472 1,434 1,510
Long-Term Debt
1,095 1,077 1,323 1,155 1,293 1,374 1,494 1,429 1,395 1,335 1,423
Other Noncurrent Operating Liabilities
27 30 41 46 75 76 69 72 77 99 88
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
1,743 1,652 1,645 1,853 1,775 1,567 1,438 1,460 1,317 1,280 1,184
Total Preferred & Common Equity
1,727 1,630 1,615 1,824 1,739 1,554 1,431 1,441 1,291 1,243 1,134
Total Common Equity
1,727 1,630 1,615 1,824 1,739 1,554 1,431 1,441 1,291 1,243 1,134
Common Stock
1,995 1,927 1,925 2,061 2,062 2,082 2,092 2,064 1,936 1,922 1,805
Retained Earnings
-269 -302 -321 -250 -318 -513 -656 -623 -647 -680 -670
Accumulated Other Comprehensive Income / (Loss)
1.54 5.01 11 13 -4.60 -14 -4.09 0.00 2.44 0.93 0.09
Noncontrolling Interest
16 22 30 29 36 13 7.10 19 27 37 49

Quarterly Balance Sheets for Xenia Hotels & Resorts

This table presents Xenia Hotels & Resorts' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
3,092 3,051 3,003 2,963 2,902 2,907 2,904 2,890 2,875 2,868 2,771
Total Current Assets
299 390 350 315 238 178 257 216 287 299 226
Cash & Equivalents
260 283 255 219 140 144 161 113 173 188 101
Restricted Cash
- 58 61 57 57 - 63 70 78 81 78
Accounts Receivable
39 48 33 39 41 35 32 34 36 30 46
Plant, Property, & Equipment, net
2,607 2,579 2,571 2,572 2,596 2,572 2,590 2,538 2,524 2,512 2,481
Plant, Property & Equipment, gross
3,552 3,558 3,583 3,618 3,591 3,584 3,634 3,595 3,613 3,633 3,612
Accumulated Depreciation
946 979 1,013 1,046 995 1,012 1,044 1,057 1,089 1,121 1,131
Total Noncurrent Assets
187 82 82 75 68 157 58 135 64 57 64
Goodwill
5.16 5.02 4.98 4.94 4.88 4.87 4.86 4.85 4.85 4.85 4.85
Noncurrent Deferred & Refundable Income Taxes
- - - - - 5.04 5.21 5.30 5.17 5.28 5.48
Other Noncurrent Operating Assets
113 77 77 70 63 119 48 58 54 47 53
Total Liabilities & Shareholders' Equity
3,092 3,051 3,003 2,963 2,902 2,907 2,904 2,890 2,875 2,868 2,771
Total Liabilities
1,633 1,620 1,591 1,592 1,590 1,587 1,606 1,641 1,613 1,644 1,577
Total Current Liabilities
119 107 111 118 119 119 129 125 111 133 124
Accounts Payable
108 96 100 107 106 106 117 111 97 119 110
Dividends Payable
12 11 11 11 13 13 13 14 14 14 14
Total Noncurrent Liabilities
1,514 1,513 1,480 1,474 1,471 1,468 1,477 1,516 1,502 1,510 1,446
Long-Term Debt
1,430 1,430 1,400 1,395 1,395 1,395 1,396 1,424 1,424 1,423 1,364
Other Noncurrent Operating Liabilities
81 83 80 79 76 72 81 84 79 87 81
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
1,459 1,431 1,412 1,371 1,312 1,320 1,298 1,248 1,262 1,225 1,194
Total Preferred & Common Equity
1,443 1,410 1,386 1,343 1,282 1,286 1,263 1,209 1,216 1,177 1,141
Total Common Equity
1,443 1,410 1,386 1,343 1,282 1,286 1,263 1,209 1,216 1,177 1,141
Common Stock
2,091 2,038 2,006 1,982 1,930 1,930 1,929 1,887 1,852 1,841 1,805
Retained Earnings
-647 -628 -625 -644 -651 -648 -667 -678 -636 -664 -664
Accumulated Other Comprehensive Income / (Loss)
0.09 - 5.22 5.78 3.48 3.07 0.67 0.43 0.27 0.18 0.14
Noncontrolling Interest
16 21 25 28 30 34 36 39 46 47 52

Annual Metrics And Ratios for Xenia Hotels & Resorts

This table displays calculated financial ratios and metrics derived from Xenia Hotels & Resorts' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
5.34% 0.00% -0.51% 11.95% 8.59% -67.82% 66.64% 61.90% 2.79% 1.33% 3.80%
EBITDA Growth
8.10% 1.17% 3.24% 33.94% -35.25% -123.08% 215.73% 251.25% -3.56% -5.77% 8.65%
EBIT Growth
55.98% -0.80% 6.99% 65.27% -56.19% -289.35% 70.31% 282.92% -6.98% -10.49% 19.56%
NOPAT Growth
20.32% 8.36% -8.72% 33.09% -20.35% -265.99% 74.81% 351.74% -15.19% 22.62% -5.58%
Net Income Growth
-19.27% -2.16% 16.24% 96.93% -71.17% -391.54% 12.15% 139.31% -65.51% -15.12% 296.56%
EPS Growth
-18.56% 0.00% 16.46% 90.22% -72.00% -393.88% 12.50% 138.89% -65.31% -11.76% 326.67%
Operating Cash Flow Growth
6.30% 18.86% -7.25% 19.44% -3.00% -131.52% 152.45% 359.07% 5.84% -17.34% 7.81%
Free Cash Flow Firm Growth
100.84% 656.33% -186.99% 65.07% 229.33% 342.24% -52.99% -135.39% 381.06% 1.70% 48.68%
Invested Capital Growth
3.05% -1.90% 9.07% 6.31% 1.40% -14.64% -6.62% 6.38% -1.36% -0.64% -3.28%
Revenue Q/Q Growth
1.95% 0.00% 4.34% 1.59% 953.10% 0.00% 26.20% 6.35% -0.94% 0.82% 0.35%
EBITDA Q/Q Growth
24.76% 51.50% 6.07% 10.38% -25.83% -763.77% 139.07% 14.47% -2.24% 0.13% 1.51%
EBIT Q/Q Growth
62.39% 247.15% 8.98% 18.80% -44.27% -50.30% 42.15% 34.49% -3.42% -1.08% 4.18%
NOPAT Q/Q Growth
43.32% 0.00% -5.01% 11.90% -50.65% -41.12% 42.72% 278.61% -5.94% -11.19% 6.28%
Net Income Q/Q Growth
-12.95% -12.67% -28.15% 87.77% -60.19% 5.26% -49.46% 3,158.92% -58.95% -33.69% 11.94%
EPS Q/Q Growth
-13.19% -12.22% -27.56% 84.21% -57.39% 0.00% -50.00% 2,550.00% -58.54% -34.78% 14.29%
Operating Cash Flow Q/Q Growth
45.39% 2.33% -6.56% 6.63% -6.07% -3,432.82% 975.12% 10.53% 18.47% -15.28% -4.95%
Free Cash Flow Firm Q/Q Growth
0.00% 4.00% -162.28% 80.66% -74.27% 299.93% 105.97% -101.97% -26.67% -11.47% -0.62%
Invested Capital Q/Q Growth
-6.95% -3.58% 9.94% 2.38% 4.88% -10.92% -51.40% -1.56% -0.01% 0.09% 0.48%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
36.95% 37.02% 35.52% 34.36% -34.52% 4.93% 27.61% 32.61% 31.37% 29.70% 30.59%
EBITDA Margin
30.55% 31.76% 32.95% 39.43% 23.51% -16.86% 11.71% 25.41% 23.84% 22.17% 23.21%
Operating Margin
10.66% 11.74% 10.96% 12.46% 9.70% -65.36% -9.88% 11.17% 9.52% 8.36% 9.97%
EBIT Margin
14.98% 15.27% 16.42% 24.24% 9.78% -57.54% -10.25% 11.58% 10.48% 9.26% 10.67%
Profit (Net Income) Margin
9.08% 9.13% 10.67% 18.76% 4.98% -45.13% -23.79% 5.78% 1.94% 1.62% 6.20%
Tax Burden Percent
92.89% 94.47% 92.79% 97.07% 91.43% 91.32% 100.49% 96.31% 93.21% 128.48% 97.96%
Interest Burden Percent
65.25% 63.28% 70.00% 79.73% 55.71% 85.89% 230.92% 51.77% 19.83% 13.64% 59.35%
Effective Tax Rate
6.60% 5.53% 7.21% 2.93% 8.57% 0.00% 0.00% 3.69% 6.79% -28.48% 2.04%
Return on Invested Capital (ROIC)
3.81% 4.10% 3.62% 4.47% 3.43% -6.11% -1.73% 4.36% 3.61% 4.48% 4.31%
ROIC Less NNEP Spread (ROIC-NNEP)
2.88% 1.96% 4.08% 10.82% -0.44% -5.90% -12.51% -0.55% -2.69% -3.46% 1.14%
Return on Net Nonoperating Assets (RNNOA)
1.62% 1.01% 2.50% 6.88% -0.28% -3.88% -8.03% -0.39% -2.18% -3.18% 1.12%
Return on Equity (ROE)
5.43% 5.11% 6.12% 11.35% 3.16% -9.99% -9.76% 3.98% 1.43% 1.30% 5.43%
Cash Return on Invested Capital (CROIC)
0.80% 6.02% -5.06% -1.64% 2.05% 9.69% 5.12% -1.82% 4.99% 5.12% 7.64%
Operating Return on Assets (OROA)
4.91% 4.95% 5.20% 8.16% 3.49% -6.71% -2.05% 3.75% 3.59% 3.36% 4.08%
Return on Assets (ROA)
2.98% 2.96% 3.37% 6.32% 1.78% -5.26% -4.75% 1.87% 0.66% 0.59% 2.37%
Return on Common Equity (ROCE)
5.40% 5.05% 6.02% 11.16% 3.10% -9.84% -9.69% 3.94% 1.41% 1.27% 5.24%
Return on Equity Simple (ROE_SIMPLE)
5.13% 5.32% 6.24% 10.88% 3.29% -10.74% -10.25% 4.00% 1.54% 1.36% 0.00%
Net Operating Profit after Tax (NOPAT)
97 105 96 128 102 -169 -43 107 91 112 105
NOPAT Margin
9.96% 11.09% 10.17% 12.09% 8.87% -45.75% -6.92% 10.75% 8.87% 10.74% 9.77%
Net Nonoperating Expense Percent (NNEP)
0.93% 2.14% -0.46% -6.35% 3.87% -0.21% 10.78% 4.92% 6.30% 7.94% 3.17%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 3.71% 3.35% 4.27% 4.04%
Cost of Revenue to Revenue
63.05% 62.98% 64.48% 65.64% 134.52% 95.07% 72.39% 67.39% 68.63% 70.30% 69.41%
SG&A Expenses to Revenue
2.62% 3.30% 3.34% 2.88% 2.67% 8.11% 4.96% 3.43% 3.63% 3.49% 3.41%
R&D 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
26.29% 25.28% 24.55% 21.90% 23.12% 44.98% 37.50% 21.45% 21.85% 21.35% 20.62%
Earnings before Interest and Taxes (EBIT)
146 145 155 257 112 -213 -63 116 108 96 115
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
298 302 312 417 270 -62 72 253 244 230 250
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.77 0.99 1.17 0.92 1.28 1.04 1.36 0.98 1.07 1.22 1.18
Price to Tangible Book Value (P/TBV)
0.80 1.04 1.22 0.95 1.30 1.05 1.36 0.98 1.08 1.22 1.19
Price to Revenue (P/Rev)
1.37 1.70 2.00 1.59 1.94 4.39 3.15 1.41 1.35 1.46 1.24
Price to Earnings (P/E)
15.03 18.79 19.17 8.67 40.14 0.00 0.00 25.15 72.45 93.72 21.25
Dividend Yield
7.02% 7.29% 6.20% 7.37% 5.57% 7.71% 0.00% 1.62% 3.03% 3.23% 3.96%
Earnings Yield
6.65% 5.32% 5.22% 11.53% 2.49% 0.00% 0.00% 3.98% 1.38% 1.07% 4.71%
Enterprise Value to Invested Capital (EV/IC)
0.90 0.98 1.15 0.94 1.15 1.03 1.23 0.98 1.03 1.10 1.08
Enterprise Value to Revenue (EV/Rev)
2.38 2.63 3.36 2.62 3.00 7.08 4.75 2.49 2.52 2.64 2.40
Enterprise Value to EBITDA (EV/EBITDA)
7.79 8.27 10.19 6.64 12.74 0.00 40.53 9.82 10.58 11.90 10.35
Enterprise Value to EBIT (EV/EBIT)
15.88 17.21 20.46 10.80 30.63 0.00 0.00 21.53 24.05 28.49 22.51
Enterprise Value to NOPAT (EV/NOPAT)
23.89 23.70 33.03 21.66 33.77 0.00 0.00 23.19 28.41 24.57 24.58
Enterprise Value to Operating Cash Flow (EV/OCF)
12.03 10.88 14.92 10.90 13.96 0.00 71.75 13.30 13.05 16.74 14.67
Enterprise Value to Free Cash Flow (EV/FCFF)
113.71 16.16 0.00 0.00 56.70 9.76 23.18 0.00 20.59 21.47 13.86
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.63 0.65 0.80 0.62 0.73 0.88 1.04 0.98 1.06 1.04 1.20
Long-Term Debt to Equity
0.63 0.65 0.80 0.62 0.73 0.88 1.04 0.98 1.06 1.04 1.20
Financial Leverage
0.56 0.51 0.61 0.64 0.64 0.66 0.64 0.70 0.81 0.92 0.98
Leverage Ratio
1.82 1.73 1.81 1.80 1.77 1.90 2.05 2.13 2.15 2.21 2.29
Compound Leverage Factor
1.19 1.09 1.27 1.43 0.99 1.63 4.74 1.10 0.43 0.30 1.36
Debt to Total Capital
38.57% 39.47% 44.57% 38.40% 42.14% 46.73% 50.96% 49.47% 51.43% 51.04% 54.59%
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
38.57% 39.47% 44.57% 38.40% 42.14% 46.73% 50.96% 49.47% 51.43% 51.04% 54.59%
Preferred Equity 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%
Noncontrolling Interests to Total Capital
0.56% 0.81% 1.02% 0.96% 1.18% 0.43% 0.24% 0.65% 0.98% 1.42% 1.89%
Common Equity to Total Capital
60.87% 59.72% 54.42% 60.64% 56.68% 52.84% 48.80% 49.88% 47.60% 47.54% 43.52%
Debt to EBITDA
3.67 3.57 4.25 2.77 4.79 -22.04 20.71 5.64 5.71 5.79 5.69
Net Debt to EBITDA
3.26 2.85 4.02 2.55 4.38 -15.79 13.54 4.19 4.79 5.17 4.79
Long-Term Debt to EBITDA
3.67 3.57 4.25 2.77 4.79 -22.04 20.71 5.64 5.71 5.79 5.69
Debt to NOPAT
11.26 10.23 13.76 9.03 12.69 -8.12 -35.06 13.32 15.33 11.96 13.51
Net Debt to NOPAT
10.00 8.17 13.01 8.31 11.60 -5.82 -22.92 9.91 12.88 10.68 11.39
Long-Term Debt to NOPAT
11.26 10.23 13.76 9.03 12.69 -8.12 -35.06 13.32 15.33 11.96 13.51
Altman Z-Score
1.01 1.21 1.10 1.26 1.24 0.43 0.72 0.80 0.75 0.75 0.74
Noncontrolling Interest Sharing Ratio
0.60% 1.12% 1.58% 1.69% 1.79% 1.46% 0.66% 0.89% 1.63% 2.45% 3.51%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.34 2.35 1.01 1.08 1.23 6.36 6.49 3.40 2.26 1.47 2.34
Quick Ratio
1.34 2.35 1.01 1.08 1.23 6.36 6.49 2.89 1.74 0.90 1.56
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
20 154 -134 -47 61 268 126 -45 126 128 187
Operating Cash Flow to CapEx
0.00% 0.00% 246.31% 234.91% 265.03% -112.27% 128.11% 265.90% 163.82% 116.48% 203.81%
Free Cash Flow to Firm to Interest Expense
0.40 2.90 -2.89 -0.90 1.24 4.22 1.53 -0.54 1.46 1.51 2.15
Operating Cash Flow to Interest Expense
3.80 4.31 4.57 4.89 5.05 -1.22 0.49 2.25 2.30 1.93 2.04
Operating Cash Flow Less CapEx to Interest Expense
4.65 8.38 2.71 2.81 3.15 -2.31 0.11 1.41 0.90 0.27 1.04
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.33 0.32 0.32 0.34 0.36 0.12 0.20 0.32 0.34 0.36 0.38
Accounts Receivable Turnover
41.06 41.33 32.12 29.95 32.21 16.25 32.87 30.19 29.30 35.71 40.93
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.40 0.39 0.37 0.38 0.40 0.13 0.25 0.40 0.39 0.40 0.42
Accounts Payable Turnover
7.10 7.96 8.18 8.58 17.85 4.66 6.08 7.03 6.72 7.12 7.62
Days Sales Outstanding (DSO)
8.89 8.83 11.36 12.19 11.33 22.46 11.10 12.09 12.46 10.22 8.92
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
51.40 45.87 44.60 42.55 20.45 78.33 60.03 51.89 54.32 51.29 47.89
Cash Conversion Cycle (CCC)
-42.51 -37.03 -33.23 -30.37 -9.11 -55.87 -48.93 -39.80 -41.87 -41.07 -38.97
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,592 2,543 2,773 2,948 2,989 2,552 2,383 2,535 2,500 2,484 2,404
Invested Capital Turnover
0.38 0.37 0.36 0.37 0.39 0.13 0.25 0.41 0.41 0.42 0.44
Increase / (Decrease) in Invested Capital
77 -49 231 175 41 -438 -169 152 -35 -16 -82
Enterprise Value (EV)
2,323 2,497 3,176 2,772 3,442 2,620 2,925 2,488 2,585 2,741 2,590
Market Capitalization
1,334 1,613 1,895 1,679 2,224 1,622 1,941 1,406 1,387 1,513 1,341
Book Value per Share
$15.40 $15.25 $15.13 $16.20 $15.44 $13.66 $12.53 $12.66 $12.27 $12.21 $11.96
Tangible Book Value per Share
$14.89 $14.53 $14.49 $15.66 $15.18 $13.61 $12.48 $12.61 $12.23 $12.16 $11.91
Total Capital
2,838 2,729 2,968 3,008 3,068 2,941 2,932 2,889 2,712 2,615 2,606
Total Debt
1,095 1,077 1,323 1,155 1,293 1,374 1,494 1,429 1,395 1,335 1,423
Total Long-Term Debt
1,095 1,077 1,323 1,155 1,293 1,374 1,494 1,429 1,395 1,335 1,423
Net Debt
972 861 1,251 1,064 1,182 985 977 1,063 1,172 1,191 1,200
Capital Expenditures (CapEx)
-43 -217 86 108 93 69 32 70 121 141 87
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-85 -79 -71 -82 -83 -54 -56 -81 -81 -90 -80
Debt-free Net Working Capital (DFNWC)
37 137 0.81 9.68 27 336 462 285 142 54 143
Net Working Capital (NWC)
37 137 0.81 9.68 27 336 462 285 142 54 143
Net Nonoperating Expense (NNE)
8.56 19 -4.67 -71 45 -2.30 104 50 71 95 38
Net Nonoperating Obligations (NNO)
848 891 1,128 1,095 1,214 985 945 1,075 1,183 1,204 1,221
Total Depreciation and Amortization (D&A)
152 157 156 161 158 150 135 138 137 134 135
Debt-free, Cash-free Net Working Capital to Revenue
-8.75% -8.30% -7.52% -7.72% -7.26% -14.53% -9.03% -8.12% -7.87% -8.63% -7.43%
Debt-free Net Working Capital to Revenue
3.77% 14.44% 0.09% 0.91% 2.38% 90.90% 74.94% 28.56% 13.88% 5.19% 13.26%
Net Working Capital to Revenue
3.77% 14.44% 0.09% 0.91% 2.38% 90.90% 74.94% 28.56% 13.88% 5.19% 13.26%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.79 $0.79 $0.92 $1.75 $0.49 ($1.44) ($1.26) $0.49 $0.17 $0.15 $0.64
Adjusted Weighted Average Basic Shares Outstanding
111.99M 108.01M 106.77M 110.12M 112.64M 113.49M 113.80M 114.07M 108.19M 101.85M 96.71M
Adjusted Diluted Earnings per Share
$0.79 $0.79 $0.92 $1.75 $0.49 ($1.44) ($1.26) $0.49 $0.17 $0.15 $0.64
Adjusted Weighted Average Diluted Shares Outstanding
112.14M 108.14M 107.02M 110.38M 112.92M 113.49M 113.80M 114.42M 108.41M 102.27M 97.16M
Adjusted Basic & Diluted Earnings per Share
$0.79 $0.79 $0.92 $1.75 $0.49 ($1.44) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 106.87M 106.83M 112.64M 112.72M 113.78M 114.32M 111.48M 101.91M 101.35M 92.15M
Normalized Net Operating Profit after Tax (NOPAT)
103 115 98 123 124 -214 -22 106 91 60 105
Normalized NOPAT Margin
10.58% 12.10% 10.34% 11.63% 10.80% -57.98% -3.63% 10.64% 8.85% 5.73% 9.75%
Pre Tax Income Margin
9.78% 9.66% 11.49% 19.33% 5.45% -49.42% -23.68% 6.00% 2.08% 1.26% 6.33%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.88 2.72 3.33 4.93 2.30 -3.35 -0.76 1.39 1.25 1.14 1.33
NOPAT to Interest Expense
1.91 1.98 2.06 2.46 2.09 -2.66 -0.52 1.29 1.06 1.32 1.21
EBIT Less CapEx to Interest Expense
3.73 6.79 1.48 2.85 0.40 -4.43 -1.15 0.54 -0.16 -0.52 0.33
NOPAT Less CapEx to Interest Expense
2.76 6.05 0.21 0.38 0.18 -3.75 -0.90 0.44 -0.35 -0.34 0.22
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
102.91% 133.11% 118.07% 61.32% 219.88% -37.85% -0.04% 1.09% 2.91% 2.08% 0.86%
Augmented Payout Ratio
144.59% 218.40% 122.14% 61.32% 219.88% -39.20% -0.04% 50.02% 670.73% 96.03% 180.77%

Quarterly Metrics And Ratios for Xenia Hotels & Resorts

This table displays calculated financial ratios and metrics derived from Xenia Hotels & Resorts' official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 92,153,929.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 92,153,929.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.21
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-3.59% -3.71% -0.55% 0.68% 2.06% 3.34% 8.01% 5.38% -0.16% 1.42% 2.24%
EBITDA Growth
-17.00% -8.88% -9.59% -9.64% -1.59% 0.53% 14.69% 15.74% -7.81% 6.44% 4.75%
EBIT Growth
-43.86% -13.44% -14.24% -14.99% 4.53% -4.29% 27.87% 30.12% -36.93% 19.65% 12.27%
NOPAT Growth
-50.32% 48.54% 35.95% 31.02% -5.50% -64.47% 33.33% -3.58% -37.54% 83.56% 16.51%
Net Income Growth
-420.50% -78.55% 36.84% 11.80% 16.34% -109.97% 84.09% 263.44% -95.45% 918.40% 28.51%
EPS Growth
-700.00% -77.42% 33.33% 25.00% 12.50% -114.29% 87.50% 273.33% -100.00% 800.00% 40.00%
Operating Cash Flow Growth
-37.10% 105.64% -18.42% -18.69% 37.37% -49.13% 121.46% -36.53% 25.09% -30.06% -17.78%
Free Cash Flow Firm Growth
-96.58% 162.05% -81.31% -105.07% -70.18% -59.48% 236.03% 1,543.09% 286.36% 274.66% -23.47%
Invested Capital Growth
-2.89% -1.36% -0.30% 2.04% -0.74% -0.64% -3.07% -4.25% -3.58% -3.28% -1.86%
Revenue Q/Q Growth
-14.40% 9.20% 5.57% 2.02% -13.23% 10.58% 10.34% -0.47% -17.79% 12.33% 11.23%
EBITDA Q/Q Growth
-38.70% 29.80% 9.98% 3.26% -33.24% 32.60% 25.48% 4.20% -46.83% 53.10% 23.48%
EBIT Q/Q Growth
-73.56% 144.99% 22.43% 7.18% -67.48% 124.32% 63.56% 9.07% -84.24% 325.55% 53.48%
NOPAT Q/Q Growth
-82.02% 653.55% -39.37% 59.49% -87.03% 183.34% 127.51% 15.33% -91.60% 732.64% 44.40%
Net Income Q/Q Growth
-161.65% 187.72% 15.05% 79.69% -146.13% 89.55% 2,224.45% 254.76% -124.81% 143.77% 233.59%
EPS Q/Q Growth
-166.67% 187.50% 14.29% 87.50% -146.67% 85.71% 1,600.00% 273.33% -125.00% 150.00% 200.00%
Operating Cash Flow Q/Q Growth
-47.03% 61.30% -58.87% 131.33% -10.51% -40.27% 79.08% -33.69% 76.37% -66.60% 110.51%
Free Cash Flow Firm Q/Q Growth
-60.42% -4.21% -56.76% -130.92% 332.80% 30.16% 258.60% 32.81% -37.67% 18.21% -21.79%
Invested Capital Q/Q Growth
-0.24% -0.01% 0.91% 1.37% -2.95% 0.09% -1.55% 0.13% -2.28% 0.48% -0.19%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
27.74% 29.67% 31.58% 31.91% 25.81% 29.01% 32.32% 33.60% 25.09% 30.35% 33.80%
EBITDA Margin
19.13% 22.73% 23.68% 23.97% 18.44% 22.11% 25.15% 26.33% 17.03% 23.21% 25.76%
Operating Margin
3.44% 8.23% 10.33% 11.09% 3.19% 8.17% 12.41% 13.99% 1.99% 10.07% 14.09%
EBIT Margin
4.32% 9.69% 11.24% 11.80% 4.42% 8.97% 13.30% 14.57% 2.79% 10.59% 14.61%
Profit (Net Income) Margin
-3.83% 3.08% 3.35% 5.90% -3.14% -0.30% 5.71% 20.36% -6.15% 2.39% 7.18%
Tax Burden Percent
84.43% 201.97% 92.49% 134.65% 92.43% 158.57% 94.99% 97.70% 95.50% 102.81% 95.36%
Interest Burden Percent
-105.03% 15.72% 32.26% 37.15% -76.78% -2.09% 45.22% 143.01% -230.28% 22.00% 51.56%
Effective Tax Rate
0.00% -101.97% 7.51% -34.65% 0.00% 0.00% 5.01% 2.30% 0.00% -2.81% 4.64%
Return on Invested Capital (ROIC)
0.98% 6.77% 3.87% 6.05% 0.92% 2.38% 5.03% 5.87% 0.62% 4.57% 6.02%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.31% 3.73% 2.44% 3.94% -0.18% 1.06% 3.58% 7.46% -0.90% 2.82% 4.48%
Return on Net Nonoperating Assets (RNNOA)
-0.24% 3.03% 2.05% 3.36% -0.15% 0.98% 3.36% 7.00% -0.84% 2.78% 4.41%
Return on Equity (ROE)
0.74% 9.81% 5.92% 9.41% 0.77% 3.36% 8.40% 12.87% -0.22% 7.35% 10.43%
Cash Return on Invested Capital (CROIC)
6.75% 4.99% 4.49% 3.47% 5.79% 5.12% 7.60% 8.42% 7.72% 7.64% 6.46%
Operating Return on Assets (OROA)
1.48% 3.32% 3.87% 4.10% 1.55% 3.25% 4.87% 5.42% 1.04% 4.05% 5.60%
Return on Assets (ROA)
-1.31% 1.05% 1.15% 2.05% -1.10% -0.11% 2.09% 7.57% -2.29% 0.92% 2.75%
Return on Common Equity (ROCE)
0.73% 9.65% 5.81% 9.21% 0.75% 3.28% 8.17% 12.47% -0.22% 7.09% 10.04%
Return on Equity Simple (ROE_SIMPLE)
3.60% 0.00% 1.74% 1.87% 2.01% 0.00% 2.02% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
5.59 42 26 41 5.29 15 34 39 3.30 27 40
NOPAT Margin
2.41% 16.63% 9.55% 14.93% 2.23% 5.72% 11.79% 13.66% 1.40% 10.35% 13.44%
Net Nonoperating Expense Percent (NNEP)
1.29% 3.04% 1.44% 2.11% 1.10% 1.32% 1.46% -1.59% 1.52% 1.74% 1.54%
Return On Investment Capital (ROIC_SIMPLE)
- 1.55% 0.94% - - 0.57% 1.27% 1.46% 0.12% 1.05% 1.55%
Cost of Revenue to Revenue
72.26% 70.33% 68.42% 68.09% 74.19% 70.99% 67.68% 66.40% 74.91% 69.65% 66.20%
SG&A Expenses to Revenue
4.15% 3.49% 3.83% 3.79% 3.30% 2.99% 3.08% 3.76% 3.72% 3.11% 3.08%
R&D 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
24.30% 21.44% 21.25% 20.82% 21.94% 21.46% 19.91% 19.62% 23.09% 20.28% 19.71%
Earnings before Interest and Taxes (EBIT)
10 25 30 32 10 23 38 42 6.61 28 43
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
44 58 63 65 44 58 73 76 40 62 76
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.91 1.07 1.19 1.14 1.19 1.22 0.99 1.02 1.12 1.18 1.20
Price to Tangible Book Value (P/TBV)
0.91 1.08 1.19 1.14 1.20 1.22 0.99 1.02 1.12 1.19 1.20
Price to Revenue (P/Rev)
1.18 1.35 1.49 1.42 1.46 1.46 1.12 1.15 1.22 1.24 1.26
Price to Earnings (P/E)
26.15 72.45 71.16 63.69 61.77 93.72 51.39 19.69 23.31 21.25 20.31
Dividend Yield
3.51% 3.03% 2.90% 3.07% 3.11% 3.23% 4.25% 4.14% 3.94% 3.96% 3.78%
Earnings Yield
3.82% 1.38% 1.41% 1.57% 1.62% 1.07% 1.95% 5.08% 4.29% 4.71% 4.92%
Enterprise Value to Invested Capital (EV/IC)
0.95 1.03 1.09 1.07 1.09 1.10 1.01 1.00 1.05 1.08 1.09
Enterprise Value to Revenue (EV/Rev)
2.29 2.52 2.69 2.68 2.63 2.64 2.33 2.29 2.34 2.40 2.40
Enterprise Value to EBITDA (EV/EBITDA)
9.48 10.58 11.57 11.91 11.79 11.90 10.32 9.84 10.20 10.35 10.26
Enterprise Value to EBIT (EV/EBIT)
21.29 24.05 26.83 28.37 27.88 28.49 23.64 21.51 22.78 22.51 21.74
Enterprise Value to NOPAT (EV/NOPAT)
24.50 28.41 25.96 19.80 21.59 24.57 22.18 24.09 25.38 24.58 23.48
Enterprise Value to Operating Cash Flow (EV/OCF)
14.18 13.05 14.29 15.32 14.04 16.74 12.76 14.23 13.55 14.67 15.61
Enterprise Value to Free Cash Flow (EV/FCFF)
13.85 20.59 24.22 31.31 18.81 21.47 13.09 11.67 13.38 13.86 16.64
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.02 1.06 1.06 1.06 1.07 1.04 1.14 1.13 1.16 1.20 1.14
Long-Term Debt to Equity
1.02 1.06 1.06 1.06 1.07 1.04 1.14 1.13 1.16 1.20 1.14
Financial Leverage
0.79 0.81 0.84 0.85 0.87 0.92 0.94 0.94 0.93 0.98 0.98
Leverage Ratio
2.14 2.15 2.17 2.16 2.20 2.21 2.26 2.24 2.29 2.29 2.32
Compound Leverage Factor
-2.25 0.34 0.70 0.80 -1.69 -0.05 1.02 3.20 -5.27 0.50 1.20
Debt to Total Capital
50.43% 51.43% 51.53% 51.39% 51.80% 51.04% 53.29% 53.01% 53.75% 54.59% 53.34%
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
50.43% 51.43% 51.53% 51.39% 51.80% 51.04% 53.29% 53.01% 53.75% 54.59% 53.34%
Preferred Equity 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%
Noncontrolling Interests to Total Capital
1.00% 0.98% 1.09% 1.26% 1.32% 1.42% 1.46% 1.70% 1.79% 1.89% 2.05%
Common Equity to Total Capital
48.57% 47.60% 47.37% 47.35% 46.87% 47.54% 45.26% 45.28% 44.46% 43.52% 44.61%
Debt to EBITDA
5.58 5.71 5.87 6.05 6.07 5.79 5.94 5.70 5.77 5.69 5.38
Net Debt to EBITDA
4.47 4.79 5.04 5.42 5.09 5.17 5.18 4.69 4.68 4.79 4.67
Long-Term Debt to EBITDA
5.58 5.71 5.87 6.05 6.07 5.79 5.94 5.70 5.77 5.69 5.38
Debt to NOPAT
14.42 15.33 13.17 10.06 11.11 11.96 12.77 13.95 14.36 13.51 12.30
Net Debt to NOPAT
11.56 12.88 11.31 9.02 9.32 10.68 11.14 11.49 11.65 11.39 10.69
Long-Term Debt to NOPAT
14.42 15.33 13.17 10.06 11.11 11.96 12.77 13.95 14.36 13.51 12.30
Altman Z-Score
0.60 0.65 0.70 0.65 0.66 0.67 0.56 0.65 0.61 0.64 0.67
Noncontrolling Interest Sharing Ratio
1.53% 1.63% 1.85% 2.18% 2.37% 2.45% 2.68% 3.10% 3.29% 3.51% 3.74%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.67 2.26 2.00 1.50 1.99 1.47 1.72 2.59 2.25 2.34 1.83
Quick Ratio
2.19 1.74 1.52 1.50 1.50 0.90 1.17 1.88 1.64 1.56 1.19
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
80 77 33 -10 24 31 111 148 92 109 85
Operating Cash Flow to CapEx
104.96% 116.97% 73.97% 159.65% 109.20% 125.33% 169.28% 196.41% 322.44% 134.48% 295.56%
Free Cash Flow to Firm to Interest Expense
3.90 3.71 1.63 -0.51 1.19 1.30 5.29 6.75 4.23 4.97 4.08
Operating Cash Flow to Interest Expense
1.81 2.91 1.21 2.83 2.54 1.28 2.60 1.66 2.94 0.98 2.15
Operating Cash Flow Less CapEx to Interest Expense
0.09 0.42 -0.43 1.06 0.21 0.26 1.06 0.81 2.03 0.25 1.43
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.34 0.34 0.34 0.35 0.35 0.36 0.37 0.37 0.37 0.38 0.38
Accounts Receivable Turnover
26.58 29.30 22.86 30.22 28.96 35.71 28.13 30.61 34.49 40.93 26.96
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.40 0.39 0.40 0.40 0.40 0.40 0.41 0.42 0.42 0.42 0.43
Accounts Payable Turnover
6.57 6.72 6.99 6.95 6.45 7.12 6.83 7.38 6.36 7.62 6.78
Days Sales Outstanding (DSO)
13.73 12.46 15.96 12.08 12.60 10.22 12.98 11.92 10.58 8.92 13.54
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
55.53 54.32 52.22 52.54 56.56 51.29 53.41 49.45 57.43 47.89 53.87
Cash Conversion Cycle (CCC)
-41.80 -41.87 -36.26 -40.46 -43.96 -41.07 -40.44 -37.53 -46.85 -38.97 -40.33
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,500 2,500 2,523 2,557 2,482 2,484 2,445 2,449 2,393 2,404 2,400
Invested Capital Turnover
0.41 0.41 0.41 0.41 0.41 0.42 0.43 0.43 0.44 0.44 0.45
Increase / (Decrease) in Invested Capital
-74 -35 -7.61 51 -19 -16 -77 -109 -89 -82 -46
Enterprise Value (EV)
2,370 2,585 2,750 2,747 2,712 2,741 2,473 2,459 2,516 2,590 2,604
Market Capitalization
1,224 1,387 1,522 1,461 1,506 1,513 1,192 1,241 1,314 1,341 1,367
Book Value per Share
$12.52 $12.27 $12.58 $12.61 $12.38 $12.21 $11.93 $12.32 $12.29 $11.96 $12.38
Tangible Book Value per Share
$12.48 $12.23 $12.53 $12.56 $12.34 $12.16 $11.88 $12.27 $12.24 $11.91 $12.33
Total Capital
2,766 2,712 2,707 2,715 2,694 2,615 2,672 2,686 2,648 2,606 2,558
Total Debt
1,395 1,395 1,395 1,395 1,396 1,335 1,424 1,424 1,423 1,423 1,364
Total Long-Term Debt
1,395 1,395 1,395 1,395 1,396 1,335 1,424 1,424 1,423 1,423 1,364
Net Debt
1,119 1,172 1,198 1,252 1,171 1,191 1,242 1,173 1,154 1,200 1,185
Capital Expenditures (CapEx)
36 51 33 36 47 24 32 18 20 16 15
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-79 -81 -78 -84 -97 -90 -91 -75 -103 -80 -77
Debt-free Net Working Capital (DFNWC)
197 142 119 60 127 54 91 176 166 143 102
Net Working Capital (NWC)
197 142 119 60 127 54 91 176 166 143 102
Net Nonoperating Expense (NNE)
14 34 17 25 13 16 18 -19 18 21 18
Net Nonoperating Obligations (NNO)
1,129 1,183 1,211 1,237 1,184 1,204 1,197 1,187 1,168 1,221 1,206
Total Depreciation and Amortization (D&A)
34 33 33 33 33 34 34 34 34 34 33
Debt-free, Cash-free Net Working Capital to Revenue
-7.64% -7.87% -7.59% -8.19% -9.44% -8.63% -8.60% -6.98% -9.57% -7.43% -7.12%
Debt-free Net Working Capital to Revenue
19.04% 13.88% 11.64% 5.82% 12.36% 5.19% 8.56% 16.36% 15.46% 13.26% 9.43%
Net Working Capital to Revenue
19.04% 13.88% 11.64% 5.82% 12.36% 5.19% 8.56% 16.36% 15.46% 13.26% 9.43%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.08) $0.07 $0.08 $0.15 ($0.07) ($0.01) $0.15 $0.56 ($0.14) $0.07 $0.21
Adjusted Weighted Average Basic Shares Outstanding
107.01M 108.19M 101.96M 101.96M 101.88M 101.85M 100.67M 97.69M 95.21M 96.71M 92.18M
Adjusted Diluted Earnings per Share
($0.08) $0.07 $0.08 $0.15 ($0.07) ($0.01) $0.15 $0.56 ($0.14) $0.07 $0.21
Adjusted Weighted Average Diluted Shares Outstanding
107.01M 108.41M 102.36M 102.35M 101.88M 102.27M 101.13M 98.08M 95.21M 97.16M 92.72M
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
105.20M 101.91M 101.96M 101.96M 101.82M 101.35M 98.70M 95.78M 94.81M 92.15M 92.25M
Normalized Net Operating Profit after Tax (NOPAT)
5.44 15 25 21 4.23 15 34 40 2.94 19 40
Normalized NOPAT Margin
2.34% 5.76% 9.38% 7.79% 1.79% 5.74% 11.79% 13.76% 1.25% 7.05% 13.59%
Pre Tax Income Margin
-4.54% 1.52% 3.62% 4.39% -3.40% -0.19% 6.01% 20.84% -6.43% 2.33% 7.53%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.49 1.19 1.48 1.59 0.52 0.98 1.83 1.91 0.30 1.28 2.06
NOPAT to Interest Expense
0.27 2.04 1.26 2.01 0.26 0.62 1.62 1.79 0.15 1.25 1.90
EBIT Less CapEx to Interest Expense
-1.24 -1.30 -0.17 -0.18 -1.81 -0.04 0.29 1.07 -0.61 0.56 1.34
NOPAT Less CapEx to Interest Expense
-1.46 -0.45 -0.39 0.24 -2.07 -0.39 0.08 0.95 -0.76 0.53 1.17
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
93.85% 2.91% -47.25% 186.60% 181.61% 2.08% 1.95% 0.86% 0.96% 0.86% 1.20%
Augmented Payout Ratio
321.16% 670.73% 456.61% 521.55% 406.40% 96.03% 187.58% 121.98% 153.97% 180.77% 119.31%

Financials Breakdown Chart

Key Financial Trends

Here's a concise, data-driven snapshot of Xenia Hotels & Resorts (NYSE:XHR) using the last four years of quarterly statements provided. The focus is on trends in revenue, profitability, cash flow, and balance sheet leverage that may be relevant to retail investors evaluating the stock.

  • In Q2 2025, XHR posted a solid quarter with net income attributable to common shareholders of about $55.2 million and net cash from continuing operating activities around $36.3 million, signaling strong profitability and cash generation for that period.
  • Across recent quarters, operating revenue has generally ranged in the mid- to high-$200 millions, with Q2 2025 near $287.6 million, indicating a resilient revenue base despite market volatility.
  • The company maintains a quarterly cash dividend of $0.14 per share and has ongoing share repurchases, which together imply a continued emphasis on returning capital to shareholders.
  • Long-term debt remains elevated (roughly $1.42–$1.45 billion) with total liabilities around $1.6–$1.66 billion, suggesting continued use of leverage but a level that appears manageable given cash flows in some quarters.
  • Cash and cash equivalents have hovered around $180–$190 million, with restricted cash around $70–$80 million, providing a modest liquidity cushion but not a large cash runway.
  • Capital expenditures are ongoing (PPE purchases each quarter), typically resulting in quarterly cash outflows of roughly $15–33 million, which supports asset quality but reduces near-term cash on hand.
  • Q3 2025 showed a net loss for common shareholders (approximately $13.7 million), highlighting earnings volatility even as other metrics improved in adjacent quarters.
  • Earnings per share have swung across quarters (positive in some periods, negative in others) due to changes in net income and share counts, introducing volatility for per-share investors.
  • Interest expense remains a meaningful quarterly cost (around $20–22 million), which can pressure operating margins in softer quarters.
  • Financing activities have been a net cash outflow in several quarters due to debt repayments, large share repurchases, and dividends, potentially limiting cash available for other uses during downturns.
05/05/26 06:02 PM ETAI Generated. May Contain Errors.

Frequently Asked Questions About Xenia Hotels & Resorts' Financials

When does Xenia Hotels & Resorts' fiscal year end?

According to the most recent income statement we have on file, Xenia Hotels & Resorts' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

How has Xenia Hotels & Resorts' net income changed over the last 10 years?

Xenia Hotels & Resorts' net income appears to be on a downward trend, with a most recent value of $66.90 million in 2025, falling from $177.40 million in 2015. The previous period was $16.87 million in 2024. See where experts think Xenia Hotels & Resorts is headed by visiting Xenia Hotels & Resorts' forecast page.

What is Xenia Hotels & Resorts' operating income?
Xenia Hotels & Resorts' total operating income in 2025 was $107.53 million, based on the following breakdown:
  • Total Gross Profit: $329.92 million
  • Total Operating Expenses: $222.39 million
How has Xenia Hotels & Resorts' revenue changed over the last 10 years?

Over the last 10 years, Xenia Hotels & Resorts' total revenue changed from $0.00 in 2015 to $1.08 billion in 2025, a change of 107,850,000,000.0%.

How much debt does Xenia Hotels & Resorts have?

Xenia Hotels & Resorts' total liabilities were at $1.63 billion at the end of 2025, a 4.8% increase from 2024, and a 28.7% increase since 2015.

How much cash does Xenia Hotels & Resorts have?

In the past 10 years, Xenia Hotels & Resorts' cash and equivalents has ranged from $71.88 million in 2017 to $517.38 million in 2021, and is currently $140.43 million as of their latest financial filing in 2025.

How has Xenia Hotels & Resorts' book value per share changed over the last 10 years?

Over the last 10 years, Xenia Hotels & Resorts' book value per share changed from 15.40 in 2015 to 11.96 in 2025, a change of -22.3%.



Financial statements for NYSE:XHR last updated on 5/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners