Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / SOHO - Sotherly Hotels Inc. Reports Financial Results for the Fourth Quarter and Year Ended December 31 2018


SOHO - Sotherly Hotels Inc. Reports Financial Results for the Fourth Quarter and Year Ended December 31 2018

WILLIAMSBURG, Va., Feb. 26, 2019 (GLOBE NEWSWIRE) -- Sotherly Hotels Inc. (NASDAQ: SOHO), (“Sotherly” or the “Company”), a self-managed and self-administered lodging real estate investment trust (a “REIT”), today reported its consolidated results for the fourth quarter and year ended December 31, 2018. The Company’s results include the following*:

 
Three Months Ended
 
 
Year Ended
 
 
December 31, 2018
 
 
December 31, 2017
 
 
December 31, 2018
 
 
December 31, 2017
 
 
($ in thousands except per share data)
 
 
($ in thousands except per share data)
 
Total Revenue
$
43,466
 
 
$
38,160
 
 
$
178,173
 
 
$
154,267
 
Net loss available to common stockholders
 
(3,768
)
 
 
(3,937
)
 
 
(5,720
)
 
 
(3,339
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EBITDA
 
7,185
 
 
 
7,363
 
 
 
40,347
 
 
 
34,276
 
Hotel EBITDA
 
10,247
 
 
 
10,003
 
 
 
47,684
 
 
 
40,989
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FFO available to common stockholders and unitholders
 
1,357
 
 
 
107
 
 
 
14,041
 
 
 
12,418
 
Adjusted FFO available to common stockholders and unitholders
 
1,877
 
 
 
3,333
 
 
 
15,923
 
 
 
15,664
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss per common share
$
(0.28
)
 
$
(0.29
)
 
$
(0.42
)
 
$
(0.24
)
FFO per common share and unit
$
0.09
 
 
$
0.01
 
 
$
0.92
 
 
$
0.80
 
Adjusted FFO per common share and unit
$
0.12
 
 
$
0.22
 
 
$
1.04
 
 
$
1.00
 

(*)     Earnings before interest, taxes, depreciation and amortization (“EBITDA”), hotel EBITDA, funds from operations (“FFO”) available to common stockholders and unitholders, adjusted FFO available to common stockholders and unitholders, FFO per common share and unit and adjusted FFO per common share and unit are non-GAAP financial measures. See further discussion of these non-GAAP measures, including definitions related thereto, and reconciliations to net income (loss) later in this press release. The Company is the sole general partner of Sotherly Hotels LP, a Delaware limited partnership (the “Operating Partnership”), and all references in this release to the “Company”, “Sotherly”, “we”, “us” and “our” refer to Sotherly Hotels Inc., its Operating Partnership and its subsidiaries and predecessors, unless the context otherwise requires or where otherwise indicated.

HIGHLIGHTS:

  • Revenue and RevPAR.  For the three-month period ending December 31, 2018, Total Revenue increased 13.9% over the three-month period ending December 31, 2017.  Room revenue per available room (“RevPAR”) for the Company’s composite portfolio, which includes the performance of the rooms participating in our rental program at the Hyde Resort & Residences, during the three-month period ending December 31, 2018, increased 6.0% over the three months ended December 31, 2017, to $100.10 reflecting a 3.8% increase in occupancy and a 2.2% increase in average daily rate (“ADR”). For the twelve-month period ending December 31, 2018, RevPAR increased 7.4% over the twelve months ended December 31, 2017, to $109.20 driven by a 0.4% increase in occupancy and a 6.9% increase in ADR.
  • Common Dividends. On January 29, 2019, the Company announced a quarterly dividend (distribution) on its common stock (and units) of $0.125 per share (and unit) to stockholders (and unitholders) of record as of March 15, 2019, payable on April 11, 2019.
  • Hotel EBITDA. The Company generated hotel EBITDA of approximately $10.2 million during the three-month period ending December 31, 2018, hotel EBITDA increased 2.4% or approximately $0.2 million, over the three months ended December 31, 2017. For the twelve-month period ending December 31, 2018, hotel EBITDA increased 16.3%, or approximately $6.7 million, over the twelve months ended December 31, 2017. 
  • EBITDA. The Company generated EBITDA of approximately $7.2 million during the three-month period ending December 31, 2018, a decrease of 2.4% or approximately $(0.2) million compared to the three months ended December 31, 2017. For the twelve-month period ending December 31, 2018, EBITDA increased 17.7% or approximately $6.1 million from the twelve months ended December 31, 2017.
  • Adjusted FFO available to common stockholders and unitholders. For the three-month period ending December 31, 2018, Adjusted FFO available to common stockholders and unitholders decreased 43.7% or approximately $1.5 million from the three months ended December 31, 2017. For the twelve-month period ending December 31, 2018, adjusted FFO available to common stockholders and unitholders increased 1.6% or approximately $0.3 million from the twelve months ended December 31, 2017.

Andrew M. Sims, Chairman and Chief Executive Officer of Sotherly Hotels Inc., commented, “Sotherly had a solid fourth quarter, which resulted in Adjusted FFO of $1.04 per common share and unit for the year, which is within the Company’s original guidance issued in February 2018.  Many of the financial metrics that we view as indicative of the Company’s performance showed positive year-over-year movement in the fourth quarter, including Total Revenue, RevPAR, EBITDA, Hotel EBITDA, and FFO.  RevPAR outpaced the industry for the fourth quarter, with an increase of 6.0% over the same period in 2017.”

Balance Sheet/Liquidity

At December 31, 2018, the Company had approximately $37.9 million of available cash and cash equivalents, of which approximately $4.1 million was reserved for real estate taxes, insurance, capital improvements and certain other expenses or otherwise restricted. The Company had principal balances of approximately $392.6 million in outstanding debt at a weighted average interest rate of approximately 5.13%.

On August 31, 2018, we entered into a Sales Agency Agreement, with Sandler O’Neill & Partners, L.P. (“Sandler O’Neill”), under which the Company may sell from time to time through Sandler O’Neill, as sales agent, shares of the Company’s common stock, par value $0.01 per share, having an aggregate gross sales price of up to $5,000,000 and up to 400,000 shares of the Company’s 7.875% Series C Cumulative Redeemable Preferred Stock, $0.01 par value per share.  Through December 31, 2018, the Company sold 88,297 shares of common stock and 52,141 shares of Series C Preferred Stock, for aggregate proceeds of approximately $1.9 million.

On December 12, 2018, the Company authorized the extension of the Company’s stock repurchase program, which was originally announced in December 2016, authorizing the Company to purchase up to $10.0 million of its outstanding common stock, par value $0.01 per share, at prevailing prices on the open market or in privately negotiated transactions, at the discretion of management.  As of December 12, 2018, the Company had repurchased shares of the Company’s common stock at an aggregate cost of approximately $5.9 million pursuant to the stock repurchase program, leaving a balance of approximately $4.1 million of its common stock that may be repurchased.  As of December 31, 2018, the Company had approximately 14.2 million shares outstanding.

Portfolio Update

At the Company’s hotel in Tampa, Florida, renovations are underway for an estimated $11.3 million renovation project in anticipation of a planned conversion in June 2019 of the Crowne Plaza Tampa Westshore to Hotel Alba, which we expect to become a member of the Tapestry Collection by Hilton.  As of December 31, 2018, we incurred costs totaling approximately $7.5 million toward this renovation.

2019 Outlook

Set forth below is the Company’s guidance for 2019.  The guidance is predicated on estimates of occupancy and ADR that are consistent with the most recent 2019 calendar year forecasts by STR for the market segments in which the Company operates.

The table below reflects the Company’s projections, within a range, of various financial measures for 2019, in thousands of dollars, except per share and RevPAR data:

 
2019 Guidance
 
 
Low Range
 
 
High Range
 
 
 
 
Total revenue
$
184,247
 
 
$
187,053
 
Net income
 
1,511
 
 
 
2,099
 
Net loss available to common stockholders and unitholders
 
(4,631
)
 
 
(4,043
)
 
 
 
 
 
 
 
 
EBITDA
 
43,136
 
 
 
44,074
 
Hotel EBITDA
 
49,186
 
 
 
50,224
 
 
 
 
 
 
 
 
 
FFO available to common stockholders and unitholders
 
15,369
 
 
 
15,957
 
Adjusted FFO available to common stockholders and unitholders
 
15,939
 
 
 
16,877
 
 
 
 
 
 
 
 
 
Net loss per share available to common stockholders
$
(0.30
)
 
$
(0.26
)
FFO per common share and unit
$
0.98
 
 
$
1.02
 
Adjusted FFO per common share and unit
$
1.02
 
 
$
1.08
 
Rev PAR
$
109.60
 
 
$
110.49
 
Hotel EBITDA margin
 
26.7
%
 
 
26.9
%
 
 
 
 
 
 
 
 

Earnings Call/Webcast

The Company will conduct its fourth quarter 2018 conference call for investors and other interested parties at 10:00 a.m. Eastern Time on Tuesday, February 26, 2019. The conference call will be accessible by telephone and through the Internet. Interested individuals are invited to listen to the call by telephone at 888-339-0107 (United States) or 855-669-9657 (Canada) or +1 412-902-4188 (International). To participate on the webcast, log on to www.sotherlyhotels.com at least 15 minutes before the call to download the necessary software. For those unable to listen to the call live, a taped rebroadcast will be available beginning one hour after completion of the live call on February 26, 2019 through February 25, 2020. To access the rebroadcast, dial 877-344-7529 and enter conference number 10127127.  A replay of the call also will be available on the Internet at www.sotherlyhotels.com until February 25, 2020.

About Sotherly Hotels Inc.

Sotherly Hotels Inc. is a self-managed and self-administered lodging REIT focused on the acquisition, renovation, upbranding and repositioning of upscale to upper-upscale full-service hotels in the Southern United States. Currently, the Company’s portfolio consists of investments in twelve hotel properties, comprising 3,156 rooms, and an interest in the Hyde Resort & Residences, a luxury condo hotel. The Company owns hotels that operate under the Hilton Worldwide, InterContinental Hotels Group and Marriott International, Inc. brands, as well as independent hotels. Sotherly Hotels Inc. was organized in 2004 and is headquartered in Williamsburg, Virginia. For more information, please visit www.sotherlyhotels.com.

Contact at the Company:

Scott Kucinski
Vice President — Operations & Investor Relations
Sotherly Hotels Inc.
410 West Francis Street
Williamsburg, Virginia 23185
757.229.5648

Forward-Looking Statements

This news release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Although the Company believes that the expectations and assumptions reflected in the forward-looking statements are reasonable, these statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions which are difficult to predict and many of which are beyond the Company’s control. Therefore, actual outcomes and results may differ materially from what is expressed, forecasted or implied in such forward-looking statements. Factors which could have a material adverse effect on the Company’s future results, performance and achievements, include, but are not limited to: national and local economic and business conditions that affect occupancy rates and revenues at the Company’s hotels and the demand for hotel products and services; risks associated with the hotel industry, including competition and new supply of hotel rooms, increases in wages, energy costs and other operating costs; risks associated with adverse weather conditions, including hurricanes; the availability and terms of financing and capital and the general volatility of the securities markets; the Company’s intent to repurchase shares from time to time; risks associated with the level of the Company’s indebtedness and its ability to meet covenants in its debt agreements and, if necessary, to refinance or seek an extension of the maturity of such indebtedness or modify such debt agreements; management and performance of the Company’s hotels; risks associated with maintaining our system of internal controls; risks associated with the conflicts of interest of the Company’s officers and directors; risks associated with redevelopment and repositioning projects, including delays and cost overruns; supply and demand for hotel rooms in the Company’s current and proposed market areas; risks associated with our ability to maintain our franchise agreements with our third party franchisors; the Company’s ability to acquire additional properties and the risk that potential acquisitions may not perform in accordance with expectations; the Company’s ability to successfully expand into new markets; legislative/regulatory changes, including changes to laws governing taxation of REITs; the Company’s ability to maintain its qualification as a REIT; and the Company’s ability to maintain adequate insurance coverage. These risks and uncertainties are described in greater detail under “Risk Factors” in the Company’s Annual Report on Form 10-K and subsequent reports filed with the Securities and Exchange Commission. The Company undertakes no obligation to and does not intend to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. Although the Company believes its current expectations to be based upon reasonable assumptions, it can give no assurance that its expectations will be attained or that actual results will not differ materially.

Financial Tables Follow…

 
 
SOTHERLY HOTELS INC.
CONSOLIDATED BALANCE SHEETS
 
 
 
 
 
December 31, 2018
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
Investment in hotel properties, net
 
$
435,725,814
 
 
$
357,799,512
 
Cash and cash equivalents
 
 
33,792,773
 
 
 
29,777,845
 
Restricted cash
 
 
4,075,508
 
 
 
3,651,197
 
Accounts receivable, net
 
 
6,766,696
 
 
 
5,587,077
 
Accounts receivable - affiliate
 
 
262,572
 
 
 
394,026
 
Prepaid expenses, inventory and other assets
 
 
5,262,884
 
 
 
7,292,565
 
Favorable lease assets, net
 
 
2,465,421
 
 
 
 
Deferred income taxes
 
 
5,131,179
 
 
 
5,451,118
 
TOTAL ASSETS
 
$
493,482,847
 
 
$
409,953,340
 
LIABILITIES
 
 
 
 
 
 
 
 
Mortgage loans, net
 
$
364,828,845
 
 
$
297,318,816
 
Unsecured notes, net
 
 
23,894,658
 
 
 
 
Accounts payable and accrued liabilities
 
 
16,268,096
 
 
 
13,813,623
 
Advance deposits
 
 
2,815,283
 
 
 
1,572,388
 
Dividends and distributions payable
 
 
3,409,593
 
 
 
3,073,483
 
TOTAL LIABILITIES
 
$
411,216,475
 
 
$
315,778,310
 
Commitments and contingencies
 
 
 
 
 
 
EQUITY
 
 
 
 
 
 
 
 
Sotherly Hotels Inc. stockholders’ equity
 
 
 
 
 
 
 
 
Preferred stock, $0.01 par value, 11,000,000 shares authorized;
 
 
 
 
 
 
 
 
  8.0% Series B cumulative redeemable perpetual preferred stock,
  liquidation preference $25 per share, 1,610,000 shares issued
  and outstanding at December 31, 2018 and 2017, respectively
 
 
16,100
 
 
 
16,100
 
  7.875% Series C cumulative redeemable perpetual preferred stock,
  liquidation preference $25 per share, 1,352,141 and 1,300,000 shares issued
  and outstanding at December 31, 2018 and 2017, respectively
 
 
13,521
 
 
 
13,000
 
Common stock, par value $0.01, 49,000,000 shares authorized, 14,209,378
  shares and 14,078,831 shares issued and outstanding at December 31, 2018
  and 2017, respectively
 
 
142,093
 
 
 
140,788
 
Additional paid-in capital
 
 
147,281,247
 
 
 
146,249,339
 
Unearned ESOP shares
 
 
(4,379,742
)
 
 
(4,633,112
)
Distributions in excess of retained earnings
 
 
(61,248,553
)
 
 
(48,765,860
)
Total Sotherly Hotels Inc. stockholders’ equity
 
 
81,824,666
 
 
 
93,020,255
 
Noncontrolling interest
 
 
441,706
 
 
 
1,154,775
 
TOTAL EQUITY
 
 
82,266,372
 
 
 
94,175,030
 
TOTAL LIABILITIES AND EQUITY
 
$
493,482,847
 
 
$
409,953,340
 


 
 
SOTHERLY HOTELS INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
 
 
 
 
 
Three Months Ended
 
 
Three Months Ended
 
 
Twelve Months Ended
 
 
Twelve Months Ended
 
 
 
December 31, 2018
 
 
December 31, 2017
 
 
December 31, 2018
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
REVENUE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Rooms department
 
$
28,751,074
 
 
$
24,360,641
 
 
$
120,993,460
 
 
$
105,727,372
 
 Food and beverage department
 
 
10,284,968
 
 
 
9,608,761
 
 
 
38,134,813
 
 
 
34,513,695
 
 Other operating departments
 
 
4,429,933
 
 
 
4,190,302
 
 
 
19,044,848
 
 
 
14,025,626
 
Total revenue
 
 
43,465,975
 
 
 
38,159,704
 
 
 
178,173,121
 
 
 
154,266,693
 
EXPENSES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hotel operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Rooms department
 
 
7,583,927
 
 
 
6,420,838
 
 
 
30,334,309
 
 
 
26,673,727
 
 Food and beverage department
 
 
7,341,457
 
 
 
6,666,781
 
 
 
28,090,145
 
 
 
24,585,923
 
 Other operating departments
 
 
1,549,465
 
 
 
782,820
 
 
 
6,419,502
 
 
 
4,405,515
 
 Indirect
 
 
16,744,463
 
 
 
14,286,495
 
 
 
65,645,500
 
 
 
57,612,203
 
Total hotel operating expenses
 
 
33,219,312
 
 
 
28,156,934
 
 
 
130,489,456
 
 
 
113,277,368
 
Depreciation and amortization
 
 
5,101,469
 
 
 
4,291,071
 
 
 
20,884,643
 
 
 
16,999,619
 
Loss on disposal of assets
 
 
515,565
 
 
 
1,438,323
 
 
 
511,749
 
 
 
1,489,892
 
Corporate general and administrative
 
 
1,614,705
 
 
 
1,453,385
 
 
 
6,180,962
 
 
 
6,335,926
 
Total operating expenses
 
 
40,451,051
 
 
 
35,339,713
 
 
 
158,066,810
 
 
 
138,102,805
 
NET OPERATING INCOME
 
 
3,014,924
 
 
 
2,819,991
 
 
 
20,106,311
 
 
 
16,163,888
 
Other income (expense)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Interest expense
 
 
(5,382,604
)
 
 
(3,900,567
)
 
 
(19,953,746
)
 
 
(15,727,628
)
 Interest income
 
 
116,258
 
 
 
92,415
 
 
 
352,951
 
 
 
218,656
 
 Loss on early extinguishment of debt
 
 
 
 
 
(950,261
)
 
 
(753,133
)
 
 
(1,178,348
)
 Unrealized gain (loss) on hedging activities
 
 
(950,928
)
 
 
2,364
 
 
 
(808,958
)
 
 
(28,384
)
 Gain (loss) on sale of assets
 
 
 
 
 
(1,574
)
 
 
 
 
 
76,233
 
 Gain on involuntary conversion of assets
 
 
19,202
 
 
 
1,201,061
 
 
 
917,767
 
 
 
2,242,876
 
 Net (loss) income before income taxes
 
 
(3,183,148
)
 
 
(736,571
)
 
 
(138,808
)
 
 
1,767,293
 
 Income tax benefit (provision)
 
 
412,696
 
 
 
(2,319,694
)
 
 
(469,349
)
 
 
(1,737,804
)
 Net (loss) income
 
 
(2,770,452
)
 
 
(3,056,265
)
 
 
(608,157
)
 
 
29,489
 
 Less: Net loss attributable to the noncontrolling interest
 
 
472,794
 
 
 
486,379
 
 
 
718,093
 
 
 
413,014
 
 Net (loss) income attributable to the Company
 
 
(2,297,658
)
 
 
(2,569,886
)
 
 
109,936
 
 
 
442,503
 
 Distributions to preferred stockholders
 
 
(1,470,507
)
 
 
(1,366,639
)
 
 
(5,829,914
)
 
 
(3,781,639
)
 Net loss available to common stockholders
 
$
(3,768,165
)
 
$
(3,936,525
)
 
$
(5,719,978
)
 
$
(3,339,136
)
 Net loss per share available to common stockholders
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Basic
 
$
(0.28
)
 
$
(0.29
)
 
$
(0.42
)
 
$
(0.24
)
 Weighted average number of common shares outstanding
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Basic
 
 
13,594,651
 
 
 
13,699,225
 
 
 
13,517,488
 
 
 
13,829,100
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

SOTHERLY HOTELS INC.
KEY OPERATING METRICS
(unaudited)

The following tables illustrate the key operating metrics for the three and twelve months ended December 31, 2018 and 2017, respectively, for the Company’s wholly-owned properties (“actual” portfolio metrics), as well as the ten wholly-owned properties in the portfolio that were under the Company’s control during the three and twelve months ended December 31, 2018 and the corresponding periods in 2017 (“same-store” portfolio metrics). Accordingly, the same-store data does not reflect the performance of the Crowne Plaza Hampton Marina which was sold in February 2017, our interest in the Hyde Resort & Residences which was acquired on January 30, 2017, or the Hyatt Centric Arlington which we acquired in March 2018.  The composite portfolio metrics represent all of the Company’s wholly-owned properties and the participating condominium hotel rooms at the Hyde Resort & Residences during the three and twelve months ended December 31, 2018 and the corresponding periods in 2017.

 
 
Three Months Ended
 
 
Three Months Ended
 
 
 
Year Ended
 
 
Year Ended
 
 
 
December 31, 2018
 
 
December 31, 2017
 
 
 
December 31, 2018
 
 
December 31, 2017
 
Actual Portfolio Metrics
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Occupancy %
 
 
66.3
%
 
 
64.0
%
 
 
 
70.3
%
 
 
70.4
%
ADR
 
$
149.38
 
 
$
145.71
 
 
 
$
151.93
 
 
$
144.03
 
RevPAR
 
$
99.02
 
 
$
93.30
 
 
 
$
106.77
 
 
$
101.44
 
Same-Store Portfolio Metrics
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Occupancy %
 
 
65.3
%
 
 
64.0
%
 
 
 
69.0
%
 
 
70.6
%
ADR
 
$
146.69
 
 
$
145.71
 
 
 
$
148.57
 
 
$
144.21
 
RevPAR
 
$
95.84
 
 
$
93.30
 
 
 
$
102.52
 
 
$
101.88
 
Composite Portfolio Metrics
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Occupancy %
 
 
64.7
%
 
 
62.4
%
 
 
 
69.1
%
 
 
68.8
%
ADR
 
$
154.60
 
 
$
151.21
 
 
 
$
158.02
 
 
$
147.77
 
RevPAR
 
$
100.10
 
 
$
94.42
 
 
 
$
109.20
 
 
$
101.70
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

SOTHERLY HOTELS INC.
SUPPLEMENTAL DATA
(unaudited)

The following tables illustrate the key operating metrics for the three and twelve months ended December 31, 2018, 2017 and 2016, respectively, for each of the Company’s wholly-owned properties during each respective reporting period, irrespective of ownership percentage during any period.

Occupancy

 
 
 
 
 
 
 
 
 
 
 
 
 
Q4 2018
 
 
Q4 2017
 
 
Q4 2016
 
 
YTD
 
 
YTD
 
 
YTD
 
Crowne Plaza Tampa Westshore
Tampa, Florida
 
64.7
%
 
 
78.7
%
 
 
67.2
%
 
 
71.9
%
 
 
79.1
%
 
 
74.6
%
The DeSoto
Savannah, Georgia
 
56.5
%
 
 
61.6
%
 
 
63.0
%
 
 
61.6
%
 
 
66.6
%
 
 
71.5
%
DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida
 
78.2
%
 
 
78.0
%
 
 
72.0
%
 
 
81.6
%
 
 
79.9
%
 
 
77.4
%
DoubleTree by Hilton Laurel
Laurel, Maryland
 
66.4
%
 
 
57.8
%
 
 
52.7
%
 
 
66.8
%
 
 
64.9
%
 
 
60.5
%
DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania
 
74.0
%
 
 
72.2
%
 
 
67.7
%
 
 
78.2
%
 
 
75.5
%
 
 
77.0
%
DoubleTree by Hilton Raleigh Brownstone — University
Raleigh, North Carolina
 
71.0
%
 
 
69.9
%
 
 
66.9
%
 
 
74.8
%
 
 
74.2
%
 
 
70.0
%
DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida
 
62.6
%
 
 
61.0
%
 
 
73.2
%
 
 
69.2
%
 
 
72.1
%
 
 
79.6
%
Georgian Terrace
Atlanta, Georgia
 
63.9
%
 
 
67.0
%
 
 
70.2
%
 
 
67.9
%
 
 
70.6
%
 
 
70.8
%
Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina
 
64.2
%
 
 
61.8
%
 
 
61.9
%
 
 
63.9
%
 
 
68.3
%
 
 
70.5
%
Hyatt Centric Arlington (1)
Arlington, Virginia
 
74.8
%
 
 
76.0
%
 
 
65.7
%
 
 
83.8
%
 
 
84.0
%
 
 
79.5
%
Sheraton Louisville Riverside
Jeffersonville, Indiana
 
58.5
%
 
 
48.6
%
 
 
53.8
%
 
 
60.6
%
 
 
63.8
%
 
 
63.1
%
The Whitehall
Houston, Texas
 
54.6
%
 
 
41.2
%
 
 
52.3
%
 
 
57.5
%
 
 
58.1
%
 
 
54.4
%
Hyde Resort & Residences (2)
Hollywood Beach, Florida
 
39.3
%
 
 
38.4
%
 
N/A
 
 
 
49.8
%
 
 
37.9
%
 
N/A
 
All properties weighted average (1)
 
65.6
%
 
 
58.4
%
 
 
64.7
%
 
 
70.2
%
 
 
67.4
%
 
 
71.6
%


(1)
Includes operating results under previous ownership.  Results for periods prior to the Company’s ownership were provided by prior owners of the hotel and have not been audited or confirmed by the Company.
(2)
Reflects only the condominium units at the Hyde Resort & Residences participating in our rental program for the period those units participated in our rental program.
 
 
 
 

ADR

 
 
 
 
 
 
 
 
 
 
 
 
 
Q4 2018
 
 
Q4 2017
 
 
Q4 2016
 
 
YTD
 
 
YTD
 
 
YTD
 
Crowne Plaza Tampa Westshore
Tampa, Florida
$
116.92
 
 
$
116.39
 
 
$
115.81
 
 
$
124.72
 
 
$
119.85
 
 
$
116.15
 
The DeSoto
Savannah, Georgia
$
173.37
 
 
$
157.93
 
 
$
151.81
 
 
$
177.19
 
 
$
159.50
 
 
$
155.87
 
DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida
$
134.76
 
 
$
140.34
 
 
$
143.00
 
 
$
139.84
 
 
$
132.19
 
 
$
126.67
 
DoubleTree by Hilton Laurel
Laurel, Maryland
$
104.12
 
 
$
104.74
 
 
$
105.18
 
 
$
107.98
 
 
$
107.77
 
 
$
104.35
 
DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania
$
139.61
 
 
$
138.64
 
 
$
137.14
 
 
$
139.25
 
 
$
135.54
 
 
$
144.92
 
DoubleTree by Hilton Raleigh Brownstone — University
Raleigh, North Carolina
$
134.17
 
 
$
131.29
 
 
$
140.87
 
 
$
134.26
 
 
$
133.24
 
 
$
134.74
 
DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida
$
168.37
 
 
$
167.71
 
 
$
156.61
 
 
$
175.18
 
 
$
170.76
 
 
$
170.57
 
Georgian Terrace
Atlanta, Georgia
$
193.65
 
 
$
186.21
 
 
$
160.31
 
 
$
186.28
 
 
$
175.06
 
 
$
160.89
 
Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina
$
158.77
 
 
$
143.62
 
 
$
141.37
 
 
$
153.04
 
 
$
148.69
 
 
$
147.14
 
Hyatt Centric Arlington (1)
Arlington, Virginia
$
170.31
 
 
$
173.07
 
 
$
169.42
 
 
$
181.38
 
 
$
176.31
 
 
$
170.19
 
Sheraton Louisville Riverside
Jeffersonville, Indiana
$
112.16
 
 
$
138.65
 
 
$
125.95
 
 
$
122.62
 
 
$
133.86
 
 
$
137.34
 
The Whitehall
Houston, Texas
$
147.60
 
 
$
154.94
 
 
$
136.22
 
 
$
146.01
 
 
$
147.66
 
 
$
140.70
 
Hyde Resort & Residences (2)
Hollywood Beach, Florida
$
299.46
 
 
$
289.66
 
 
N/A
 
 
$
299.30
 
 
$
282.20
 
 
N/A
 
All properties weighted average (1)
$
156.15
 
 
$
153.03
 
 
$
143.64
 
 
$
160.11
 
 
$
150.73
 
 
$
145.78
 


(1)
Includes operating results under previous ownership.  Results for periods prior to the Company’s ownership were provided by prior owners of the hotel and have not been audited or confirmed by the Company.
(2)
Reflects only the condominium units at the Hyde Resort & Residences participating in our rental program for the period those units participated in our rental program.
 
 
 
 

RevPAR

 
 
 
 
 
 
 
 
 
 
 
 
 
Q4 2018
 
 
Q4 2017
 
 
Q4 2016
 
 
YTD
 
 
YTD
 
 
YTD
 
Crowne Plaza Tampa Westshore
Tampa, Florida
$
75.68
 
 
$
91.57
 
 
$
77.81
 
 
$
89.73
 
 
$
94.81
 
 
$
86.69
 
The DeSoto
Savannah, Georgia
$
97.91
 
 
$
97.22
 
 
$
95.67
 
 
$
109.21
 
 
$
106.15
 
 
$
111.48
 
DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida
$
105.33
 
 
$
109.41
 
 
$
102.93
 
 
$
114.06
 
 
$
105.56
 
 
$
98.06
 
DoubleTree by Hilton Laurel
Laurel, Maryland
$
69.16
 
 
$
60.57
 
 
$
55.42
 
 
$
72.09
 
 
$
69.91
 
 
$
63.16
 
DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania
$
103.34
 
 
$
100.09
 
 
$
92.88
 
 
$
108.88
 
 
$
102.32
 
 
$
111.66
 
DoubleTree by Hilton Raleigh Brownstone — University
Raleigh, North Carolina
$
95.29
 
 
$
91.83
 
 
$
94.28
 
 
$
100.36
 
 
$
98.91
 
 
$
94.33
 
DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida
$
105.47
 
 
$
102.34
 
 
$
114.65
 
 
$
121.19
 
 
$
123.12
 
 
$
135.74
 
Georgian Terrace
Atlanta, Georgia
$
123.79
 
 
$
124.75
 
 
$
112.54
 
 
$
126.56
 
 
$
123.66
 
 
$
113.88
 
Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina
$
101.94
 
 
$
88.75
 
 
$
87.53
 
 
$
97.75
 
 
$
101.62
 
 
$
103.72
 
Hyatt Centric Arlington (1)
Arlington, Virginia
$
127.39
 
 
$
131.46
 
 
$
111.30
 
 
$
152.04
 
 
$
148.13
 
 
$
135.24
 
Sheraton Louisville Riverside
Jeffersonville, Indiana
$
65.60
 
 
$
67.38
 
 
$
67.82
 
 
$
74.25
 
 
$
85.45
 
 
$
86.60
 
The Whitehall
Houston, Texas
$
80.55
 
 
$
63.90
 
 
$
71.24
 
 
$
83.95
 
 
$
85.78
 
 
$
76.56
 
Hyde Resort & Residences (2)
Hollywood Beach, Florida
$
117.83
 
 
$
111.27
 
 
N/A
 
 
$
149.15
 
 
$
106.84
 
 
N/A
 
All properties weighted average (1)
$
102.47
 
 
$
89.44
 
 
$
92.95
 
 
$
112.41
 
 
$
101.62
 
 
$
104.37
 


(1)
Includes operating results under previous ownership.  Results for periods prior to the Company’s ownership were provided by prior owners of the hotel and have not been audited or confirmed by the Company.
(2)
Reflects only the condominium units at the Hyde Resort & Residences participating in our rental program for the period those units participated in our rental program.
 
 
 
 


 
 
SOTHERLY HOTELS INC.
RECONCILIATION OF NET LOSS TO
FFO, Adjusted FFO, EBITDA and Hotel EBITDA
(unaudited)
 
 
 
 
 
Three Months Ended
 
 
Three Months Ended
 
 
 
Year Ended
 
 
Year Ended
 
 
 
December 31, 2018
 
 
December 31, 2017
 
 
 
December 31, 2018
 
 
December 31, 2017
 
Net loss available to common stockholders
 
$
(3,768,165
)
 
$
(3,936,525
)
 
 
$
(5,719,978
)
 
$
(3,339,136
)
Add: Net loss attributable to noncontrolling interest
 
 
(472,794
)
 
 
(486,379
)
 
 
 
(718,093
)
 
 
(413,014
)
Depreciation and amortization
 
 
5,101,469
 
 
 
4,291,071
 
 
 
 
20,884,643
 
 
 
16,999,619
 
Gain on involuntary conversion of assets
 
 
(19,202
)
 
 
(1,201,061
)
 
 
 
(917,767
)
 
 
(2,242,876
)
Loss on disposal and/or sale of assets
 
 
515,565
 
 
 
1,439,897
 
 
 
 
511,749
 
 
 
1,413,659
 
FFO available to common stockholders and unitholders
 
$
1,356,873
 
 
$
107,003
 
 
 
$
14,040,554
 
 
$
12,418,252
 
(Increase) decrease in deferred income taxes
 
 
(430,800
)
 
 
2,277,994
 
 
 
 
319,939
 
 
 
1,498,222
 
Loss on early extinguishment of debt
 
 
 
 
 
950,261
 
 
 
 
753,133
 
 
 
1,178,348
 
Loss on aborted offering costs
 
 
 
 
 
 
 
 
 
 
 
 
541,129
 
Unrealized (gain) loss on hedging activities
 
 
950,928
 
 
 
(2,364
)
 
 
 
808,958
 
 
 
28,384
 
Adjusted FFO available to common stockholders and unitholders
 
$
1,877,001
 
 
$
3,332,894
 
 
 
$
15,922,584
 
 
$
15,664,335
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average number of shares outstanding, basic
 
 
13,594,651
 
 
 
13,699,225
 
 
 
 
13,517,488
 
 
 
13,829,100
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average number of non-controlling units
 
 
1,778,140
 
 
 
1,778,140
 
 
 
 
1,778,140
 
 
 
1,778,140
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average number of shares and units outstanding, basic
 
 
15,372,791
 
 
 
15,477,365
 
 
 
 
15,295,628
 
 
 
15,607,240
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FFO per common share and unit
 
$
0.09
 
 
$
0.01
 
 
 
$
0.92
 
 
$
0.80
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted FFO per common share and unit
 
$
0.12
 
 
$
0.22
 
 
 
$
1.04
 
 
$
1.00
 


 
 
Three Months Ended
 
 
Three Months Ended
 
 
 
Year Ended
 
 
Year Ended
 
 
 
December 31, 2018
 
 
December 31, 2017
 
 
 
December 31, 2018
 
 
December 31, 2017
 
Net loss available to common stockholders
 
$
(3,768,165
)
 
$
(3,936,525
)
 
 
$
(5,719,978
)
 
$
(3,339,136
)
Add: Net loss attributable to noncontrolling interest
 
 
(472,794
)
 
 
(486,379
)
 
 
 
(718,093
)
 
 
(413,014
)
Interest expense
 
 
5,382,604
 
 
 
3,900,567
 
 
 
 
19,953,746
 
 
 
15,727,628
 
Interest income
 
 
(116,258
)
 
 
(92,415
)
 
 
 
(352,951
)
 
 
(218,656
)
Income tax (benefit) provision
 
 
(412,696
)
 
 
2,319,694
 
 
 
 
469,349
 
 
 
1,737,804
 
Depreciation and amortization
 
 
5,101,469
 
 
 
4,291,071
 
 
 
 
20,884,643
 
 
 
16,999,619
 
Distributions to preferred stockholders
 
 
1,470,507
 
 
 
1,366,639
 
 
 
 
5,829,914
 
 
 
3,781,639
 
EBITDA
 
 
7,184,667
 
 
 
7,362,652
 
 
 
 
40,346,630
 
 
 
34,275,884
 
Loss on early extinguishment of debt
 
 
 
 
 
950,261
 
 
 
 
753,133
 
 
 
1,178,348
 
Loss on disposal and/or sale of assets
 
 
515,565
 
 
 
1,439,897
 
 
 
 
511,749
 
 
 
1,413,659
 
Gain on involuntary conversion of assets
 
 
(19,202
)
 
 
(1,201,061
)
 
 
 
(917,767
)
 
 
(2,242,876
)
Subtotal
 
 
7,681,030
 
 
 
8,551,749
 
 
 
 
40,693,745
 
 
 
34,625,015
 
Corporate general and administrative
 
 
1,614,705
 
 
 
1,453,385
 
 
 
 
6,180,962
 
 
 
6,335,926
 
Unrealized (gain) loss on hedging activities
 
 
950,928
 
 
 
(2,364
)
 
 
 
808,958
 
 
 
28,384
 
Hotel EBITDA
 
$
10,246,663
 
 
$
10,002,770
 
 
 
$
47,683,665
 
 
$
40,989,325
 


 
 
Reconciliation of Outlook of Net Income to EBITDA and Hotel EBITDA
 
 
 
 
 
 
 
 
 
 
2019 Guidance
 
 
Low Range
 
 
High Range
 
 
 
 
 
 
 
 
 
Net income
$
1,511
 
 
$
2,099
 
Interest expense
 
21,255
 
 
 
21,255
 
Interest income
 
(380
)
 
 
(380
)
Income tax provision
 
750
 
 
 
1,100
 
Depreciation and amortization
 
20,000
 
 
 
20,000
 
 
 
 
 
 
 
 
 
EBITDA
 
43,136
 
 
 
44,074
 
Corporate general and administrative
 
6,050
 
 
 
6,150
 
 
 
 
 
 
 
 
 
Hotel EBITDA
$
49,186
 
 
$
50,224
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Outlook of Net Income to FFO and Adjusted FFO
 
 
 
 
 
 
 
 
 
 
2019 Guidance
 
 
Low Range
 
 
High Range
 
 
 
 
 
 
 
 
 
Net income
$
1,511
 
 
$
2,099
 
Depreciation and amortization
 
20,000
 
 
 
20,000
 
 
 
 
 
 
 
 
 
FFO
 
21,511
 
 
 
22,099
 
Distributions to preferred stockholders
 
(6,142
)
 
 
(6,142
)
 
 
 
 
 
 
 
 
FFO available to common stockholders and unitholders
 
15,369
 
 
 
15,957
 
Decrease in deferred income taxes
 
570
 
 
 
920
 
 
 
 
 
 
 
 
 
Adjusted FFO available to common stockholders and unitholders
$
15,939
 
 
$
16,877
 
 
 
 
 
 
 
 
 

Non-GAAP Financial Measures

The Company considers the non-GAAP measures of FFO (including FFO per share), EBITDA and hotel EBITDA to be key supplemental measures of the Company’s performance and could be considered along with, not alternatives to, net income (loss) as a measure of the Company’s performance. These measures do not represent cash generated from operating activities determined by generally accepted accounting principles (“GAAP”) or amounts available for the Company’s discretionary use and should not be considered alternative measures of net income, cash flows from operations or any other operating performance measure prescribed by GAAP.

FFO

Industry analysts and investors use Funds from Operations (“FFO”), as a supplemental operating performance measure of an equity REIT. FFO is calculated in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”). FFO, as defined by NAREIT, represents net income or loss determined in accordance with GAAP, excluding extraordinary items as defined under GAAP and gains or losses from sales of previously depreciated operating real estate assets, plus certain non-cash items such as real estate asset depreciation and amortization, and after adjustment for any noncontrolling interest from unconsolidated partnerships and joint ventures. Historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, many investors and analysts have considered the presentation of operating results for real estate companies that use historical cost accounting to be insufficient by itself.

The Company considers FFO to be a useful measure of adjusted net income (loss) for reviewing comparative operating and financial performance because we believe FFO is most directly comparable to net income (loss), which remains the primary measure of performance, because by excluding gains or losses related to sales of previously depreciated operating real estate assets and excluding real estate asset depreciation and amortization, FFO assists in comparing the operating performance of a company’s real estate between periods or as compared to different companies. Although FFO is intended to be a REIT industry standard, other companies may not calculate FFO in the same manner as we do, and investors should not assume that FFO as reported by us is comparable to FFO as reported by other REITs.

Adjusted FFO

The Company presents adjusted FFO, including adjusted FFO per share and unit, which adjusts for certain additional items including changes in deferred income taxes, any unrealized gain (loss) on hedging instruments or warrant derivative, loan impairment losses, losses on early extinguishment of debt, aborted offering costs, loan modification fees, franchise termination costs, costs associated with the departure of executive officers, litigation settlement, over-assessed real estate taxes on appeal, change in control gains or losses and acquisition transaction costs. We exclude these items as we believe it allows for meaningful comparisons between periods and among other REITs and is more indicative than FFO of the on-going performance of our business and assets. Our calculation of Adjusted FFO may be different from similar measures calculated by other REITs.

EBITDA

The Company believes that excluding the effect of non-operating expenses and non-cash charges, and the portion of those items related to unconsolidated entities, all of which are also based on historical cost accounting and may be of limited significance in evaluating current performance, can help eliminate the accounting effects of depreciation and financing decisions and facilitate comparisons of core operating profitability between periods and between REITs, even though EBITDA also does not represent an amount that accrued directly to shareholders.

Hotel EBITDA

The Company defines Hotel EBITDA as net income or loss excluding: (1) interest expense, (2) interest income, (3) income tax provision or benefit, (4) equity in the income or loss of equity investees, (5) unrealized gains and losses on derivative instruments not included in other comprehensive income, (6) gains and losses on disposal of assets, (7) realized gains and losses on investments, (8) impairment of long-lived assets or investments, (9) loss on early debt extinguishment, (10) gains or losses on change in control, (11) corporate general and administrative expense, (12) depreciation and amortization, (13) gains and losses on involuntary conversions of assets, (14) distributions to preferred stockholders and (15) other operating revenue not related to our wholly-owned portfolio.  We believe this provides a more complete understanding of the operating results over which our wholly-owned hotels and its operators have direct control.  We believe Hotel EBITDA provides investors with supplemental information on the on-going operational performance of our hotels and the effectiveness of third-party management companies operating our business on a property-level basis. The Company’s calculation of hotel EBITDA may be different from similar measures calculated by other REITs.

Stock Information

Company Name: Sotherly Hotels Inc.
Stock Symbol: SOHO
Market: NASDAQ
Website: sotherlyhotels.com

Menu

SOHO SOHO Quote SOHO Short SOHO News SOHO Articles SOHO Message Board
Get SOHO Alerts

News, Short Squeeze, Breakout and More Instantly...