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 Second Quarter Ended June 30 2019


SOHO - Sotherly Hotels Inc. Reports Financial Results For the Second Quarter Ended June 30 2019

WILLIAMSBURG, Va., Aug. 06, 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 second quarter ended June 30, 2019. The Company’s results include the following*:

 
Three Months Ended
 
 
Six Months Ended
 
 
June 30, 2019
 
 
June 30, 2018
 
 
June 30, 2019
 
 
June 30, 2018
 
 
($ in thousands except per share data)
 
 
($ in thousands except per share data)
 
Total Revenue
$
51,541
 
 
$
51,554
 
 
$
98,931
 
 
$
93,289
 
Net (loss) income available to common stockholders
 
(732
)
 
 
1,352
 
 
 
(2,385
)
 
 
1,114
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EBITDA
 
12,006
 
 
 
14,914
 
 
 
23,168
 
 
 
26,125
 
Hotel EBITDA
 
15,582
 
 
 
16,383
 
 
 
28,754
 
 
 
28,262
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FFO available to common stockholders and unitholders
 
4,302
 
 
 
6,972
 
 
 
8,290
 
 
 
11,454
 
Adjusted FFO available to common stockholders and unitholders
 
7,177
 
 
 
8,353
 
 
 
11,955
 
 
 
13,099
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net (loss) income per common share
$
(0.05
)
 
$
0.10
 
 
$
(0.18
)
 
$
0.08
 
FFO per common share and unit
$
0.28
 
 
$
0.46
 
 
$
0.54
 
 
$
0.75
 
Adjusted FFO per common share and unit
$
0.47
 
 
$
0.55
 
 
$
0.78
 
 
$
0.86
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(*)    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.  Room revenue per available room (“RevPAR”) for the Company’s composite portfolio, which includes the Hyatt Centric Arlington and the rooms participating in our rental program at the Hyde Resort & Residences, during the three-month period ending June 30, 2019, increased 4.0% over the three months ended June 30, 2018, to $128.05 reflecting a 0.9% increase in occupancy and a 3.0% increase in average daily rate (“ADR”). For the six-month period ending June 30, 2019, RevPAR increased 6.1% over the six months ended June 30, 2018, to $124.97 driven by a 2.7% increase in occupancy and a 3.3% increase in ADR.  For the three-month period ending June 30, 2019, total revenue decreased 0.02% over the three-month period ending June 30, 2018.  For the six-month period ending June 30, 2019, total revenue increased 6.0% or by approximately $5.6 million to approximately $98.9 million, as compared to approximately $93.3 million for the six-month period ending June 30, 2018. 
  • Common Dividends. On July 30, 2019, the Company announced a quarterly dividend (distribution) on its common stock (and units) of $0.13 per share (and unit) to stockholders (and unitholders) of record as of September 13, 2019, payable on October 11, 2019.
  • Hotel EBITDA. The Company generated hotel EBITDA of approximately $15.6 million during the three-month period ending June 30, 2019.  Hotel EBITDA decreased 4.9%, or approximately $0.8 million, over the three months ended June 30, 2018.  For the six-month period ending June 30, 2019, hotel EBITDA increased 1.7%, or approximately $0.5 million, over the six months ended June 30, 2018. 
  • Adjusted FFO available to common stockholders and unitholders. For the three-month period ending June 30, 2019, adjusted FFO available to common stockholders and unitholders decreased 14.1% from the three months ended June 30, 2018.  For the six-month period ending June 30, 2019, adjusted FFO available to common stockholders and unitholders decreased 8.7% or approximately $1.1 million over the six months ended June 30, 2018.

Andrew M. Sims, Chairman and Chief Executive Officer of Sotherly Hotels Inc., commented, “The Company experienced results in line with our expectations for the quarter.  Composite RevPAR increased approximately 4.0% for the quarter as compared to the prior year, resulting in six-month RevPAR increasing approximately 6.1% as compared to the prior year.  Hotel EBITDA and adjusted FFO were both lower for the quarter as compared to the same period in 2018, but these results were impacted by non-recurring events, including a large insurance claim settlement that was recorded in the second quarter of 2018, and the Easter holiday moving from the first quarter last year to the second quarter this year.  Hotel EBITDA results for the first half of the year were in line with our expectations.  After completing the second quarter, we continue to stand by our guidance for the year.”

Balance Sheet/Liquidity

At June 30, 2019, the Company had approximately $37.3 million of available cash and cash equivalents, of which approximately $4.9 million was reserved for real estate taxes, insurance, capital improvements and certain other expenses or otherwise restricted. The Company had principal balances of approximately $364.7 million in outstanding debt at a weighted average interest rate of approximately 4.98%.

On April 18, 2019, the Company closed a sale and issuance of 1,080,000 shares of its 8.25% Series D cumulative redeemable perpetual preferred stock (the “Series D Preferred Stock”), for total gross proceeds of $27.0 million before underwriting discounts and commissions and expenses payable by the Company.  On May 1, 2019, the Company closed a sale and issuance of an additional 120,000 shares of its Series D Preferred Stock, for gross proceeds of $3.0 million, in connection with the partial exercise of the underwriters’ option to purchase additional shares.  We used the net proceeds to redeem in full the Operating Partnership’s 7.25% Senior Unsecured Notes due 2021 (the “7.25% Notes”) and for working capital.

On April 26, 2019, we entered into amended loan documents to modify the existing mortgage loan on the Crowne Plaza Tampa Westshore with the existing lender, Fifth Third Bank.  Pursuant to the amended loan documents, the mortgage loan principal balance remained at approximately $18.2 million; the maturity date was extended to June 30, 2022, and may be extended for two additional periods of one year each, subject to certain conditions; the mortgage loan continues to bear a floating interest rate of 1-month LIBOR plus 3.75% subject to a floor rate of 3.75%, with a new provision to reduce the floating interest rate to 1-month LIBOR plus 3.00% upon the successful achievement of certain performance hurdles; the mortgage loan amortizes on a 25-year schedule; and the mortgage loan continues to be guaranteed by Sotherly Hotels LP.

On May 20, 2019, the Operating Partnership redeemed the entire $25.0 million aggregate principal amount of its 7.25% Notes, at a redemption price equal to 101% of the principal amount of the 7.25% Notes, plus any accrued and unpaid interest to, but not including, the redemption date.

Portfolio Update

On June 4, 2019, the Company’s hotel in Tampa, Florida was converted to the Hotel Alba, a member of the Tapestry Collection by Hilton, following the completion of an $11.3 million renovation project.  “Alba”, Spanish for sunrise, is a nod to the rise of Tampa’s historic cigar industry in the late nineteenth century, a transformative shift that ushered in the cultural diversity and economic prosperity that continues to define Tampa today.   

2019 Outlook

Set forth below is the Company’s guidance for 2019, as previously revised.  The guidance is predicated on estimates of occupancy and ADR that are consistent with the most recent 2019 calendar year forecasts by Smith Travel Research 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
 
1,708
 
 
 
2,295
 
Net loss available to common stockholders and unitholders
 
(5,899
)
 
 
(5,311
)
 
 
 
 
 
 
 
 
EBITDA
 
41,977
 
 
 
42,914
 
Hotel EBITDA
 
49,187
 
 
 
50,224
 
 
 
 
 
 
 
 
 
FFO available to common stockholders and unitholders
 
14,102
 
 
 
14,689
 
Adjusted FFO available to common stockholders and unitholders
 
15,832
 
 
 
16,769
 
 
 
 
 
 
 
 
 
Net loss per share available to common stockholders
$
(0.38
)
 
$
(0.34
)
FFO per common share and unit
$
0.91
 
 
$
0.95
 
Adjusted FFO per common share and unit
$
1.02
 
 
$
1.08
 
RevPAR
$
109.60
 
 
$
110.49
 
Hotel EBITDA margin
 
26.7
%
 
 
26.9
%
 
 
 
 
 
 
 
 

Earnings Call/Webcast

The Company will conduct its second quarter 2019 conference call for investors and other interested parties at 10:00 a.m. Eastern Time on Tuesday, August 6, 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 August 6, 2019 through August 6, 2020. To access the rebroadcast, dial 877-344-7529 and enter conference number 10133236.  A replay of the call also will be available on the Internet at www.sotherlyhotels.com until August 6, 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, Hyatt Hotels Corporation, 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

 
June 30, 2019
 
 
December 31, 2018
 
 
(unaudited)
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
Investment in hotel properties, net
$
436,509,664
 
 
$
435,725,814
 
Cash and cash equivalents
 
32,402,174
 
 
 
33,792,773
 
Restricted cash
 
4,936,628
 
 
 
4,075,508
 
Accounts receivable, net
 
9,610,320
 
 
 
6,766,696
 
Accounts receivable - affiliate
 
95,392
 
 
 
262,572
 
Prepaid expenses, inventory and other assets
 
5,594,024
 
 
 
5,262,884
 
Favorable lease assets, net
 
 
 
 
2,465,421
 
Deferred income taxes
 
3,976,235
 
 
 
5,131,179
 
TOTAL ASSETS
$
493,124,437
 
 
$
493,482,847
 
LIABILITIES
 
 
 
 
 
 
 
Mortgage loans, net
$
362,062,982
 
 
$
364,828,845
 
Unsecured notes, net
 
 
 
 
23,894,658
 
Accounts payable and accrued liabilities
 
20,700,490
 
 
 
16,268,096
 
Advance deposits
 
2,000,943
 
 
 
2,815,283
 
Dividends and distributions payable
 
3,993,966
 
 
 
3,409,593
 
TOTAL LIABILITIES
$
388,758,381
 
 
$
411,216,475
 
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 June 30, 2019 and December 31, 2018, respectively.
 
16,100
 
 
 
16,100
 
7.875% Series C cumulative redeemable perpetual preferred stock, liquidation preference $25 per share, 1,352,141 shares issued and outstanding at June 30, 2019 and December 31, 2018, respectively.
 
13,521
 
 
 
13,521
 
8.25% Series D cumulative redeemable perpetual preferred stock, liquidation preference $25 per share, 1,200,000 shares issued and outstanding at June 30, 2019 and none at December 31, 2018.
 
12,000
 
 
 
 
Common stock, par value $0.01, 49,000,000 shares authorized, 14,222,378 shares and 14,209,378 shares issued and outstanding at June 30, 2019 and December 31, 2018, respectively.
 
142,223
 
 
 
142,093
 
Additional paid-in capital
 
175,557,743
 
 
 
147,085,112
 
Unearned ESOP shares
 
(4,245,348
)
 
 
(4,379,742
)
Distributions in excess of retained earnings
 
(66,820,158
)
 
 
(61,052,418
)
Total Sotherly Hotels Inc. stockholders’ equity
 
104,676,081
 
 
 
81,824,666
 
Noncontrolling interest
 
(310,025
)
 
 
441,706
 
TOTAL EQUITY
 
104,366,056
 
 
 
82,266,372
 
TOTAL LIABILITIES AND EQUITY
$
493,124,437
 
 
$
493,482,847
 
 
 
 
 
 
 
 
 

SOTHERLY HOTELS INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)

 
Three Months Ended
 
 
Three Months Ended
 
 
Six Months Ended
 
 
Six Months Ended
 
 
June 30, 2019
 
 
June 30, 2018
 
 
June 30, 2019
 
 
June 30, 2018
 
 
(unaudited)
 
 
(unaudited)
 
 
(unaudited)
 
 
(unaudited)
 
REVENUE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rooms department
$
36,356,324
 
 
$
35,330,676
 
 
$
69,308,196
 
 
$
63,616,121
 
Food and beverage department
 
10,863,633
 
 
 
11,080,568
 
 
 
20,586,757
 
 
 
19,432,551
 
Other operating departments
 
4,320,744
 
 
 
5,142,283
 
 
 
9,036,054
 
 
 
10,240,411
 
Total revenue
 
51,540,701
 
 
 
51,553,527
 
 
 
98,931,007
 
 
 
93,289,083
 
EXPENSES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hotel operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rooms department
 
8,418,413
 
 
 
8,176,164
 
 
 
16,199,852
 
 
 
14,876,545
 
Food and beverage department
 
7,621,331
 
 
 
7,673,049
 
 
 
14,758,164
 
 
 
14,068,125
 
Other operating departments
 
1,745,311
 
 
 
1,680,582
 
 
 
3,655,446
 
 
 
3,208,909
 
Indirect
 
18,173,700
 
 
 
17,640,285
 
 
 
35,563,380
 
 
 
32,873,541
 
Total hotel operating expenses
 
35,958,755
 
 
 
35,170,080
 
 
 
70,176,842
 
 
 
65,027,120
 
Depreciation and amortization
 
5,108,375
 
 
 
5,601,940
 
 
 
11,137,110
 
 
 
11,236,130
 
Loss on disposal of assets
 
31,179
 
 
 
 
 
 
27,171
 
 
 
3,739
 
Corporate general and administrative
 
1,554,934
 
 
 
1,503,549
 
 
 
3,239,378
 
 
 
3,049,849
 
Total operating expenses
 
42,653,243
 
 
 
42,275,569
 
 
 
84,580,501
 
 
 
79,316,838
 
NET OPERATING INCOME
 
8,887,458
 
 
 
9,277,958
 
 
 
14,350,506
 
 
 
13,972,245
 
Other income (expense)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
 
(5,088,121
)
 
 
(5,087,482
)
 
 
(10,393,235
)
 
 
(9,264,501
)
Interest income
 
155,512
 
 
 
66,505
 
 
 
254,808
 
 
 
148,209
 
Loss on early extinguishment of debt
 
(1,152,356
)
 
 
 
 
 
(1,152,356
)
 
 
 
Unrealized gain (loss) on hedging activities
 
(837,822
)
 
 
5,798
 
 
 
(1,328,432
)
 
 
18,528
 
Gain on involuntary conversion of assets
 
 
 
 
27,824
 
 
 
161,334
 
 
 
898,565
 
Net income before income taxes
 
1,964,671
 
 
 
4,290,603
 
 
 
1,892,625
 
 
 
5,773,046
 
Income tax provision
 
(815,356
)
 
 
(1,323,014
)
 
 
(1,133,513
)
 
 
(1,628,969
)
Net income
 
1,149,315
 
 
 
2,967,589
 
 
 
759,112
 
 
 
4,144,077
 
Less: Net income (loss) attributable to the noncontrolling interest
 
91,356
 
 
 
(170,331
)
 
 
298,305
 
 
 
(140,318
)
Net income attributable to the Company
 
1,240,671
 
 
 
2,797,258
 
 
 
1,057,417
 
 
 
4,003,759
 
Distributions to preferred stockholders
 
(1,972,382
)
 
 
(1,444,844
)
 
 
(3,442,890
)
 
 
(2,889,688
)
Net (loss) income available to common stockholders
$
(731,711
)
 
$
1,352,414
 
 
$
(2,385,473
)
 
$
1,114,071
 
Net (loss) income per share available to common stockholders
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic
$
(0.05
)
 
$
0.10
 
 
$
(0.18
)
 
$
0.08
 
Weighted average number of common shares outstanding
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic
 
13,626,435
 
 
 
13,488,526
 
 
 
13,618,688
 
 
 
13,480,529
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

SOTHERLY HOTELS INC.
KEY OPERATING METRICS
(unaudited)

The following tables illustrate the key operating metrics for the three and six months ended June 30, 2019 and 2018, respectively, for the Company’s twelve wholly-owned properties (“actual” portfolio metrics), as well as the eleven wholly-owned properties in the portfolio that were under the Company’s control during the three and six months ended June 30, 2019 and the corresponding periods in 2018 (“same-store” portfolio metrics). Accordingly, the actual data does not include the participating condominium hotel rooms at the Hyde Resort & Residences, and the same-store data does not include the performance of the Hyatt Centric Arlington which we acquired in March 2018 or the participating condominium hotel rooms at the Hyde Resort & Residences.  The composite portfolio metrics represent the Company’s twelve wholly-owned properties and the participating condominium hotel rooms at the Hyde Resort & Residences during the three and six months ended June 30, 2019 and the corresponding period in 2018.

 
Three Months Ended
 
 
Three Months Ended
 
 
Six Months Ended
 
 
Six Months Ended
 
 
June 30, 2019
 
 
June 30, 2018
 
 
June 30, 2019
 
 
June 30, 2018
 
Actual Portfolio Metrics
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Occupancy %
 
77.4
%
 
 
77.8
%
 
 
73.8
%
 
 
72.9
%
ADR
$
163.48
 
 
$
158.14
 
 
$
164.47
 
 
$
157.99
 
RevPAR
$
126.59
 
 
$
123.02
 
 
$
121.33
 
 
$
115.15
 
Same-Store Portfolio Metrics
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Occupancy %
 
76.2
%
 
 
76.5
%
 
 
73.0
%
 
 
71.7
%
ADR
$
155.65
 
 
$
151.19
 
 
$
159.76
 
 
$
153.20
 
RevPAR
$
118.62
 
 
$
115.69
 
 
$
116.61
 
 
$
109.80
 
Composite Portfolio Metrics
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Occupancy %
 
76.3
%
 
 
75.6
%
 
 
73.1
%
 
 
71.2
%
ADR
$
167.87
 
 
$
162.93
 
 
$
170.91
 
 
$
165.37
 
RevPAR
$
128.05
 
 
$
123.17
 
 
$
124.97
 
 
$
117.81
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

SOTHERLY HOTELS INC.
SUPPLEMENTAL DATA
(unaudited)

The following tables illustrate the key operating metrics for the three and six months ended June 30, 2019, 2018 and 2017, respectively, for each of the Company’s wholly-owned properties during each respective reporting period, irrespective of ownership percentage during any period.

Occupancy

 
 
 
 
 
 
 
 
 
 
Q2 2019
 
 
Q2 2018
 
 
Q2 2017
 
 
YTD
 
 
YTD
 
 
YTD
 
The DeSoto
Savannah, Georgia
75.0
%
 
74.6
%
 
75.1
%
 
69.4
%
 
65.7
%
 
71.0
%
DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida
82.8
%
 
84.8
%
 
80.9
%
 
82.9
%
 
84.6
%
 
80.9
%
DoubleTree by Hilton Laurel
Laurel, Maryland
80.2
%
 
79.5
%
 
82.9
%
 
70.8
%
 
65.2
%
 
66.6
%
DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania
85.1
%
 
86.3
%
 
83.3
%
 
75.1
%
 
78.8
%
 
76.2
%
DoubleTree by Hilton Raleigh Brownstone – University
Raleigh, North Carolina
81.3
%
 
81.9
%
 
78.6
%
 
76.6
%
 
76.7
%
 
76.4
%
DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida
73.8
%
 
73.5
%
 
76.0
%
 
76.0
%
 
75.6
%
 
79.5
%
Georgian Terrace
Atlanta, Georgia
70.9
%
 
74.8
%
 
71.6
%
 
73.0
%
 
69.2
%
 
73.1
%
Hotel Alba Tampa, Tapestry Collection by Hilton
Tampa, Florida
70.5
%
 
76.8
%
 
80.0
%
 
75.1
%
 
83.7
%
 
82.9
%
Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina
78.2
%
 
69.9
%
 
77.5
%
 
70.3
%
 
60.7
%
 
70.8
%
Hyatt Centric Arlington (1)
Arlington, Virginia
88.4
%
 
89.2
%
 
93.6
%
 
80.7
%
 
80.8
%
 
83.0
%
Sheraton Louisville Riverside
Jeffersonville, Indiana
75.6
%
 
68.9
%
 
75.6
%
 
64.9
%
 
60.3
%
 
66.6
%
The Whitehall
Houston, Texas
64.5
%
 
67.7
%
 
60.8
%
 
64.5
%
 
62.7
%
 
63.1
%
Hyde Resort & Residences (2)
Hollywood Beach, Florida
53.9
%
 
43.2
%
 
29.0
%
 
61.0
%
 
47.7
%
 
30.7
%
 
 
 
 
 
 
 
 
 
All properties weighted average (1)
76.3
%
 
75.6
%
 
75.7
%
 
73.1
%
 
71.0
%
 
74.4
%


(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

 
 
 
 
 
 
 
 
 
 
 
 
 
Q2 2019
 
 
Q2 2018
 
 
Q2 2017
 
 
YTD
 
 
YTD
 
 
YTD
 
The DeSoto
Savannah, Georgia
$
190.12
 
 
$
191.37
 
 
$
169.35
 
 
$
185.63
 
 
$
185.91
 
 
$
165.93
 
DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida
$
139.46
 
 
$
143.08
 
 
$
131.32
 
 
$
142.87
 
 
$
143.69
 
 
$
131.74
 
DoubleTree by Hilton Laurel
Laurel, Maryland
$
112.76
 
 
$
113.85
 
 
$
109.15
 
 
$
111.40
 
 
$
112.03
 
 
$
110.70
 
DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania
$
163.31
 
 
$
147.86
 
 
$
149.11
 
 
$
147.02
 
 
$
139.32
 
 
$
136.00
 
DoubleTree by Hilton Raleigh Brownstone – University
Raleigh, North Carolina
$
146.19
 
 
$
137.65
 
 
$
135.52
 
 
$
141.54
 
 
$
135.77
 
 
$
135.55
 
DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida
$
161.72
 
 
$
164.99
 
 
$
156.52
 
 
$
197.24
 
 
$
196.45
 
 
$
187.73
 
Georgian Terrace
Atlanta, Georgia
$
190.59
 
 
$
178.44
 
 
$
170.10
 
 
$
220.76
 
 
$
184.25
 
 
$
170.72
 
Hotel Alba Tampa, Tapestry Collection by Hilton
Tampa, Florida
$
128.69
 
 
$
121.79
 
 
$
113.24
 
 
$
136.69
 
 
$
132.04
 
 
$
125.44
 
Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina
$
172.00
 
 
$
156.69
 
 
$
164.67
 
 
$
156.88
 
 
$
146.03
 
 
$
147.57
 
Hyatt Centric Arlington (1)
Arlington, Virginia
$
223.78
 
 
$
211.29
 
 
$
198.61
 
 
$
202.50
 
 
$
191.56
 
 
$
196.40
 
Sheraton Louisville Riverside
Jeffersonville, Indiana
$
132.00
 
 
$
141.53
 
 
$
156.41
 
 
$
124.21
 
 
$
132.53
 
 
$
141.25
 
The Whitehall
Houston, Texas
$
146.77
 
 
$
146.91
 
 
$
141.37
 
 
$
146.46
 
 
$
147.00
 
 
$
151.59
 
Hyde Resort & Residences (2)
Hollywood Beach, Florida
$
290.49
 
 
$
290.13
 
 
$
288.14
 
 
$
315.72
 
 
$
326.83
 
 
$
311.05
 
 
 
 
 
 
 
 
 
 
 
 
 
All properties weighted average (1)
$
167.87
 
 
$
162.93
 
 
$
155.45
 
 
$
170.91
 
 
$
164.70
 
 
$
154.06
 


(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

 
Q2 2019
 
 
Q2 2018
 
 
Q2 2017
 
YTD
 
 
YTD
 
 
YTD
The DeSoto
Savannah, Georgia
$
142.65
 
 
$
142.74
 
 
$
127.15
 
$
128.87
 
 
$
122.16
 
 
$
117.77
DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida
$
115.49
 
 
$
121.40
 
 
$
106.27
 
$
118.42
 
 
$
121.52
 
 
$
106.60
DoubleTree by Hilton Laurel
Laurel, Maryland
$
90.48
 
 
$
90.55
 
 
$
90.49
 
$
78.91
 
 
$
73.00
 
 
$
73.75
DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania
$
139.06
 
 
$
127.66
 
 
$
124.14
 
$
110.41
 
 
$
109.72
 
 
$
103.63
DoubleTree by Hilton Raleigh Brownstone – University
Raleigh, North Carolina
$
118.79
 
 
$
112.70
 
 
$
106.49
 
$
108.41
 
 
$
104.08
 
 
$
103.57
DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida
$
119.31
 
 
$
121.28
 
 
$
118.91
 
$
149.93
 
 
$
148.58
 
 
$
149.19
Georgian Terrace
Atlanta, Georgia
$
135.06
 
 
$
133.53
 
 
$
121.86
 
$
161.26
 
 
$
127.54
 
 
$
124.80
Hotel Alba Tampa, Tapestry Collection by Hilton
Tampa, Florida
$
90.67
 
 
$
93.57
 
 
$
90.62
 
$
102.60
 
 
$
110.47
 
 
$
103.95
Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina
$
134.42
 
 
$
109.56
 
 
$
127.64
 
$
110.34
 
 
$
88.63
 
 
$
104.53
Hyatt Centric Arlington (1)
Arlington, Virginia
$
197.73
 
 
$
188.46
 
 
$
185.96
 
$
163.49
 
 
$
154.70
 
 
$
163.00
Sheraton Louisville Riverside
Jeffersonville, Indiana
$
99.81
 
 
$
97.50
 
 
$
118.23
 
$
80.60
 
 
$
79.91
 
 
$
94.05
The Whitehall
Houston, Texas
$
94.61
 
 
$
99.46
 
 
$
86.01
 
$
94.49
 
 
$
92.14
 
 
$
95.73
Hyde Resort & Residences (2)
Hollywood Beach, Florida
$
156.48
 
 
$
125.44
 
 
$
83.56
 
$
192.65
 
 
$
155.97
 
 
$
95.45
 
 
 
 
 
 
 
 
 
 
 
All properties weighted average (1)
$
128.05
 
 
$
123.17
 
 
$
117.60
 
$
124.97
 
 
$
116.96
 
 
$
114.01


(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
 
 
Six Months Ended
 
 
Six Months Ended
 
 
June 30, 2019
 
 
June 30, 2018
 
 
June 30, 2019
 
 
June 30, 2018
 
Net (loss) income available to common stockholders
$
(731,711
)
 
$
1,352,414
 
 
$
(2,385,473
)
 
$
1,114,071
 
Add: Net (loss) income attributable to noncontrolling interest
 
(91,356
)
 
 
170,331
 
 
 
(298,305
)
 
 
140,318
 
Depreciation and amortization - real estate
 
5,094,339
 
 
 
5,477,331
 
 
 
11,108,206
 
 
 
11,094,906
 
Gain on involuntary conversion of assets
 
 
 
 
(27,824
)
 
 
(161,334
)
 
 
(898,565
)
Loss on disposal of assets
 
31,179
 
 
 
 
 
 
27,171
 
 
 
3,739
 
FFO available to common stockholders and unitholders
$
4,302,451
 
 
$
6,972,252
 
 
$
8,290,265
 
 
$
11,454,469
 
Decrease in deferred income taxes
 
870,265
 
 
 
1,261,667
 
 
 
1,154,944
 
 
 
1,521,929
 
Amortization
 
14,036
 
 
 
124,609
 
 
 
28,904
 
 
 
141,224
 
Loss on early extinguishment of debt
 
1,152,356
 
 
 
 
 
 
1,152,356
 
 
 
 
Unrealized (gain) loss on hedging activities
 
837,822
 
 
 
(5,798
)
 
 
1,328,432
 
 
 
(18,528
)
Adjusted FFO available to common stockholders and unitholders
$
7,176,930
 
 
$
8,352,730
 
 
$
11,954,901
 
 
$
13,099,094
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average number of shares outstanding, basic
 
13,626,435
 
 
 
13,488,526
 
 
 
13,618,688
 
 
 
13,480,529
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
15,404,575
 
 
 
15,266,666
 
 
 
15,396,828
 
 
 
15,258,669
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FFO per common share and unit
$
0.28
 
 
$
0.46
 
 
$
0.54
 
 
$
0.75
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted FFO per common share and unit
$
0.47
 
 
$
0.55
 
 
$
0.78
 
 
$
0.86
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


 
Three Months Ended
 
 
Three Months Ended
 
 
Six Months Ended
 
 
Six Months Ended
 
 
June 30, 2019
 
 
June 30, 2018
 
 
June 30, 2019
 
 
June 30, 2018
 
Net (loss) income available to common stockholders
$
(731,711
)
 
$
1,352,414
 
 
$
(2,385,473
)
 
$
1,114,071
 
Add: Net (loss) income attributable to noncontrolling interest
 
(91,356
)
 
 
170,331
 
 
 
(298,305
)
 
 
140,318
 
Interest expense
 
5,088,121
 
 
 
5,087,482
 
 
 
10,393,235
 
 
 
9,264,501
 
Interest income
 
(155,512
)
 
 
(66,505
)
 
 
(254,808
)
 
 
(148,209
)
Income tax provision
 
815,356
 
 
 
1,323,014
 
 
 
1,133,513
 
 
 
1,628,969
 
Depreciation and amortization
 
5,108,375
 
 
 
5,601,940
 
 
 
11,137,110
 
 
 
11,236,130
 
Distributions to preferred stockholders
 
1,972,382
 
 
 
1,444,844
 
 
 
3,442,890
 
 
 
2,889,688
 
EBITDA
 
12,005,655
 
 
 
14,913,520
 
 
 
23,168,162
 
 
 
26,125,468
 
Loss on disposal of assets
 
31,179
 
 
 
 
 
 
27,171
 
 
 
3,739
 
Loss on early extinguishment of debt
 
1,152,356
 
 
 
 
 
 
1,152,356
 
 
 
 
Gain on involuntary conversion of assets
 
 
 
 
(27,824
)
 
 
(161,334
)
 
 
(898,565
)
Subtotal
 
13,189,190
 
 
 
14,885,696
 
 
 
24,186,355
 
 
 
25,230,642
 
Corporate general and administrative
 
1,554,934
 
 
 
1,503,549
 
 
 
3,239,378
 
 
 
3,049,849
 
Unrealized (gain) loss on hedging activities
 
837,822
 
 
 
(5,798
)
 
 
1,328,432
 
 
 
(18,528
)
Hotel EBITDA
$
15,581,946
 
 
$
16,383,447
 
 
$
28,754,165
 
 
$
28,261,963
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Reconciliation of Outlook of Net Income to EBITDA and Hotel EBITDA
 
 
 
 
 
 
 
 
 
 
2019 Guidance
 
 
Low Range
 
 
High Range
 
 
 
 
 
 
 
 
 
Net income
$
1,708
 
 
$
2,295
 
Interest expense
 
19,899
 
 
 
19,899
 
Interest income
 
(380
)
 
 
(380
)
Income tax provision
 
750
 
 
 
1,100
 
Depreciation and amortization
 
20,000
 
 
 
20,000
 
 
 
 
 
 
 
 
 
EBITDA
 
41,977
 
 
 
42,914
 
Loss on early extinguishment of debt
 
1,160
 
 
 
1,160
 
Corporate general and administrative
 
6,050
 
 
 
6,150
 
 
 
 
 
 
 
 
 
Hotel EBITDA
$
49,187
 
 
$
50,224
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Outlook of Net Income to FFO and Adjusted FFO
 
 
 
 
 
 
 
 
 
 
2019 Guidance
 
 
Low Range
 
 
High Range
 
 
 
 
 
 
 
 
 
Net income
 
1,708
 
 
 
2,295
 
Depreciation and amortization
 
20,000
 
 
 
20,000
 
 
 
 
 
 
 
 
 
FFO
 
21,708
 
 
 
22,295
 
Distributions to preferred stockholders
 
(7,606
)
 
 
(7,606
)
 
 
 
 
 
 
 
 
FFO available to common stockholders and unitholders
 
14,102
 
 
 
14,689
 
Decrease in deferred income taxes
 
570
 
 
 
920
 
Loss on early extinguishment of debt
 
1,160
 
 
 
1,160
 
Adjusted FFO available to common stockholders and unitholders
$
15,832
 
 
$
16,769
 
 
 
 
 
 
 
 
 

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...