Finance

Sotherly Hotels Inc. Reports Financial Results for the Fourth Quarter Ended December 31, 2023


Sotherly Hotels Inc.

Sotherly Hotels Inc.

WILLIAMSBURG, Va., March 06, 2024 (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, 2023. The Company’s results include the following*:

 

Three Months Ended

 

 

Year Ended

 

 

December 31,
2023

 

 

December 31,
2022

 

 

December 31,
2023

 

 

December 31,
2022

 

 

($ in thousands except per share data)

 

 

($ in thousands except per share data)

 

Total revenue

$

42,148

 

 

$

41,342

 

 

$

173,838

 

 

$

166,077

 

Net (loss) income attributable to common stockholders

 

(2,683

)

 

 

3,092

 

 

 

(4,036

)

 

 

24,967

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

8,490

 

 

 

14,838

 

 

 

39,079

 

 

 

72,716

 

Hotel EBITDA

 

10,300

 

 

 

11,893

 

 

 

44,788

 

 

 

46,463

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO attributable to common stockholders and unitholders

 

1,915

 

 

 

7,800

 

 

 

13,193

 

 

 

13,738

 

Adjusted FFO attributable to common stockholders and unitholders

 

2,803

 

 

 

7,991

 

 

 

14,542

 

 

 

17,820

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income per common share – diluted

$

(0.14

)

 

$

0.17

 

 

$

(0.22

)

 

$

1.40

 

FFO per common share and unit

$

0.10

 

 

$

0.40

 

 

$

0.68

 

 

$

0.73

 

Adjusted FFO per common share and unit

$

0.14

 

 

$

0.41

 

 

$

0.75

 

 

$

0.95

 

(*)           Earnings before interest, taxes, depreciation and amortization (“EBITDA”), hotel EBITDA, funds from operations (“FFO”) attributable to common stockholders and unitholders, adjusted FFO attributable 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 it is otherwise indicated.

HIGHLIGHTS

  • RevPAR. Room revenue per available room (“RevPAR”) for the Company’s composite portfolio, which includes the rooms participating in our rental programs at the Hyde Resort & Residences and the Hyde Beach House Resort & Residences, increased 4.4% to $106.25, for the three months ended December 31, 2023, from $101.73 in the comparable period in 2022. Changes in RevPAR were driven by a 3.5% increase in occupancy to 60.0% from 56.5% in the comparable 2022 period, and a 1.7% decrease in the average daily rate (“ADR”) to $177.07 for the three months ended December 31, 2023, from $180.05 for the comparable period in 2022 For the twelve months ended December 31, 2023, RevPAR increased 5.6% to $114.96, from $108.87 in the comparable period in 2022. Changes in RevPAR were driven by a 0.9% increase in the ADR to $182.97 for the twelve months ended December 31, 2023, from $181.34 for the comparable period in 2022 and by a 2.8% increase in occupancy to 62.8% from 60.0% in the comparable 2022 period.

  • Revenue. Total revenue was approximately $42.1 million and $41.3 million, for the three month periods ended December 31, 2023 and 2022, respectively. For the twelve-month period ending December 31, 2023, total revenue increased to approximately $173.8 million, from approximately $166.1 million during the comparable period in 2022.

  • Net (loss) income attributable to common stockholders. For the three-month period ending December 31, 2023, net (loss) income attributable to common stockholders decreased approximately $5.8 million, over the three months ended December 31, 2022, from an income of approximately $3.1 million to a loss of approximately $2.7 million. In the prior period, the Company recognized income of approximately $4.7 million from partial forgiveness of one of its PPP Loans. For the twelve-month period ending December 31, 2023, net (loss) income attributable to common stockholders decreased approximately $29.0 million, over the twelve months ended December 31, 2022, from an income of approximately $25.0 million to a loss of approximately $4.0 million. In the prior year, the Company recognized a significant gain of approximately $30.1 million on the sale of the DoubleTree by Hilton Raleigh Brownstone – University as well as a loss of approximately $5.9 million on the extinguishment of debt; as well as income of approximately $4.7 million from partial forgiveness of one of its PPP Loans.

  • Hotel EBITDA. Hotel EBITDA decreased to approximately $10.3 million for the three months ended December 31, 2023, from approximately $11.9 million during the comparable period in 2022. Hotel EBITDA for the twelve months ended December 31, 2023 decreased by approximately $1.7 million to approximately $44.8 million, from approximately $46.5 million generated in the comparable 2022 period.

  • Adjusted FFO attributable to common stockholders and unitholders. For the three-month period ending December 31, 2023, adjusted FFO attributable to common stockholders and unitholders decreased 64.9%, or approximately $5.2 million, over the three months ended December 31, 2022, from approximately $8.0 million to approximately $2.8 million. For the twelve-month period ending December 31, 2023, adjusted FFO attributable to common stockholders and unitholders decreased 18.4%, or approximately $3.3 million, over the twelve months ended December 31, 2022, from approximately $17.8 million to approximately $14.5 million.

  • Preferred Dividends. On January 29, 2024 the Company announced a quarterly cash dividend of $0.50 per share of beneficial interest of the Company’s 8.0% Series B Cumulative Redeemable Perpetual Preferred Stock; a quarterly cash dividend of $0.492188 per share of beneficial interest of the Company’s 7.875% Series C Cumulative Redeemable Perpetual Preferred Stock; and a quarterly cash dividend of $0.515625 per share of beneficial interest of the Company’s 8.25% Series D Cumulative Redeemable Perpetual Preferred Stock. Each of the Series B, Series C and Series D preferred dividends will be paid on March 15, 2024 to shareholders of record as of February 29, 2024.

Dave Folsom, President and Chief Executive Officer of Sotherly Hotels Inc., commented, “In the fourth quarter, we continued to see improvements in overall hotel performance metrics.  For our wholly-owned portfolio, RevPAR increased 3.0%, outperforming the national RevPAR lodging average. Sotherly’s RevPAR increase included a significant increase in occupancy by 4.4%, over the same period in 2022.  Our RevPAR gains stemmed from the continued growth in room demand across transient, business, and group segments. As we saw in the prior quarter, pressure related to labor and operating costs continued to impact hotel margins, while the Company’s return to pre-pandemic levels of service also were impactful.  We believe that 2024 will highlight a return to a more normalized operating environment at our hotels, as labor and staffing challenges continue to lessen, and our asset management efforts continue to focus on margin preservation and enhancement. We also believe the substantial year-over-year increase in insurance costs should normalize going forward.”

Balance Sheet/Liquidity

As of December 31, 2023, the Company had approximately $26.2 million of available cash and cash equivalents, of which approximately $9.1 million was reserved for real estate taxes, insurance, capital improvements and certain other expenses or otherwise restricted. The Company had principal balances of approximately $318.9 million in outstanding debt, including mortgage and unsecured principal balances, at a weighted average interest rate of approximately 5.42%.

Other Events

Effective October 29, 2023, the Company entered into a loan amendment (the “Loan Amendment”) to extend the maturity date on the existing mortgage on the DoubleTree by Hilton Philadelphia Airport hotel with the existing lender, TD Bank, N.A. (the “Lender”). Pursuant to the Loan Amendment: (i) the maturity date was extended to December 29, 2023 and (ii) the interest rate was increased to SOFR plus 3.50%. Concurrent with the execution of the Loan Amendment, the Company also received a waiver of non-compliance with financial covenants for the period ended June 30, 2023, conditioned upon the increase of $450,000 in a reserve account maintained by the Lender, which the Company made. The Loan continues to be guaranteed by the Operating Partnership. In a series of subsequent amendments, the maturity date has been extended to April 29, 2024. We have also agreed to a non-binding term sheet with the Lender to further modify and extend the mortgage for approximately two additional years.

On February 7, 2024, affiliates of the Company entered into loan documents to secure a $35.0 million mortgage loan on the Hotel Alba Tampa located in Tampa, FL with Citi Real Estate Funding Inc. The Company received approximately $10.25 million in net proceeds. Pursuant to the amended loan documents, the mortgage loan: has a principal balance of $35.0 million; has a 5 year term maturing on March 6, 2029; carries a fixed interest rate of 8.49%; requires payments of interest only; is guaranteed by the Operating Partnership only for traditional “bad boy” acts; cannot be prepaid until the last four months of the term; and contains customary representations, warranties, covenants and events of default for a mortgage loan.

2024 Outlook

Set forth below is the Company’s guidance for 2024. The table below reflects the Company’s projections, within a range, of various financial measures for 2024, in thousands of dollars, except per share and RevPAR data:

 

2024 Guidance

 

 

Low Range

 

 

High Range

 

 

 

 

Total revenue

$

178,952

 

   

$

182,567

 

Net income

 

1,598

 

   

 

2,593

 

Net loss available to common stockholders and unitholders

 

(6,377

)

 

 

(5,382

)

 

   

 

   

   

 

EBITDA

 

39,858

 

   

 

40,853

 

Hotel EBITDA

 

46,103

 

   

 

46,898

 

 

   

 

   

   

 

FFO available to common stockholders and unitholders

 

12,373

 

   

 

13,368

 

Adjusted FFO available to common stockholders and unitholders

 

12,778

 

   

 

13,773

 

 

 

 

 

 

 

Net loss per share available to common stockholders

$

(0.32

)

   

$

(0.27

)

FFO per common share and unit

$

0.62

 

 

$

0.67

 

Adjusted FFO per common share and unit

$

0.64

 

 

$

0.69

 

Rev PAR

$

117.16

 

 

$

119.52

 

Hotel EBITDA margin

 

25.8

%

 

 

25.7

%

Earnings Call/Webcast

The Company will conduct its fourth quarter 2023 conference call for investors and other interested parties at 10:00 a.m. Eastern Time on Wednesday, March 6, 2024. The conference call will be accessible by telephone and through the Internet. Interested individuals are invited to listen to the call by telephone at 833-470-1428 (United States) and enter access code 214585. 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 March 6, 2024 through March 20, 2024. To access the rebroadcast, dial 866-813-9403 and enter access code 401545.

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. Sotherly may also opportunistically acquire hotels throughout the United States. Currently, the Company’s portfolio consists of investments in ten hotel properties, comprising 2,786 rooms, as well as interests in two condominium hotels and their associated rental programs. The Company owns hotels that operate under the Hilton Worldwide and Hyatt Hotels Corporation 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.

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, and as such may involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements, which are based on certain assumptions and describe our current strategies, expectations, and future plans are generally identified by our use of words, such as “intend,” “plan,” “may,” “should,” “will,” “project,” “estimate,” “anticipate,” “believe,” “expect,” “continue,” “potential,” “opportunity,” and similar expressions, whether in the negative or affirmative, but the absence of these words does not necessarily mean that a statement is not forward-looking. We also sometimes refer to our booking pace. Booking pace is an industry term that we define as the estimated value of committed future bookings at a given point in time. Booking pace can be further separated into various segments, including group booking pace or business travel booking pace. All statements regarding our expected financial position, booking pace, business and financing plans are forward-looking statements.

Factors which could have a material adverse effect on the Company’s future operations, results, performance and prospects, include, but are not limited to: national and local economic and business conditions that affect occupancy rates and revenues at our 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 the level of our indebtedness and our ability to meet covenants in our debt agreements, including our recently negotiated forbearance agreements and loan modifications and, as necessary, to refinance or seek an extension of the maturity of such indebtedness or further modification of such debt agreements; risks associated with adverse weather conditions, including hurricanes; impacts on the travel industry from pandemic diseases, including COVID-19; the availability and terms of financing and capital and the general volatility of the securities markets; management and performance of our 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 our current and proposed market areas; risks associated with our ability to maintain our franchise agreements with our third party franchisors; our ability to acquire additional properties and the risk that potential acquisitions may not perform in accordance with expectations; our ability to successfully expand into new markets; legislative/regulatory changes, including changes to laws governing taxation of real estate investment trusts (“REITs”); the Company’s ability to maintain its qualification as a REIT; and our ability to maintain adequate insurance coverage. Although the Company believes that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore there can be no assurance that such statements included in this report will prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by the Company or any other person that the results or conditions described in such statements or the objectives and plans of the Company will be achieved.

Additional factors that could cause actual results to vary from our forward-looking statements are set forth under the section titled “Risk Factors” in our Annual Report on Form 10-K, in this report 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, 2023

 

 

December 31, 2022

 

ASSETS

 

 

 

 

 

 

Investment in hotel properties, net

 

$

354,919,106

 

 

$

365,070,725

 

Cash and cash equivalents

 

 

17,101,993

 

 

 

21,918,680

 

Restricted cash

 

 

9,134,347

 

 

 

5,422,950

 

Accounts receivable, net

 

 

5,945,724

 

 

 

5,844,904

 

Prepaid expenses, inventory and other assets

 

 

6,775,988

 

 

 

8,311,862

 

TOTAL ASSETS

 

$

393,877,158

 

 

$

406,569,121

 

LIABILITIES

 

 

 

 

 

 

Mortgage loans, net

 

$

315,989,194

 

 

$

320,482,103

 

Unsecured notes

 

 

1,536,809

 

 

 

2,545,975

 

Accounts payable and accrued liabilities

 

 

23,749,355

 

 

 

25,704,835

 

Advance deposits

 

 

2,614,981

 

 

 

2,233,013

 

Dividends and distributions payable

 

 

2,088,160

 

 

 

4,082,472

 

TOTAL LIABILITIES

 

$

345,978,499

 

 

$

355,048,398

 

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,
1,464,100 and 1,464,100 shares issued and outstanding; aggregate liquidation
preference each $44,655,050, at December 31, 2023 and
December 31, 2022, respectively.

 

 

14,641

 

 

 

14,641

 

7.875% Series C cumulative redeemable perpetual preferred stock,
1,346,110 and 1,346,110 shares issued and outstanding; aggregate liquidation
preference each $40,940,681, at December 31, 2023 and
December 31, 2022, respectively.

 

 

13,461

 

 

 

13,461

 

8.25% Series D cumulative redeemable perpetual preferred stock,
1,163,100 and 1,163,100 shares issued and outstanding; aggregate liquidation
preference each $35,674,458, at December 31, 2023 and
December 31, 2022, respectively.

 

 

11,631

 

 

 

11,631

 

Common stock, par value $0.01, 69,000,000 shares authorized, 19,696,805
shares issued and outstanding at December 31, 2023 and 18,951,525
shares issued and outstanding at December 31, 2022.

 

 

196,968

 

 

 

189,515

 

Additional paid-in capital

 

 

174,933,057

 

 

 

175,611,370

 

Unearned ESOP shares

 

 

(1,764,507

)

 

 

(2,601,134

)

Distributions in excess of retained earnings

 

 

(124,174,848

)

 

 

(120,985,183

)

Total Sotherly Hotels Inc. stockholders’ equity

 

 

49,230,403

 

 

 

52,254,301

 

Noncontrolling interest

 

 

(1,331,744

)

 

 

(733,578

)

TOTAL EQUITY

 

 

47,898,659

 

 

 

51,520,723

 

TOTAL LIABILITIES AND EQUITY

 

$

393,877,158

 

 

$

406,569,121

 

SOTHERLY HOTELS INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

Twelve Months Ended

 

 

 

December 31, 2023

 

 

December 31, 2022

 

 

December 31, 2023

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

Rooms department

 

$

26,833,037

 

 

$

26,044,903

 

 

$

114,748,834

 

 

$

109,553,906

 

Food and beverage department

 

 

9,459,507

 

 

 

9,409,840

 

 

 

35,231,959

 

 

 

29,556,213

 

Other operating departments

 

 

5,855,541

 

 

 

5,887,004

 

 

 

23,857,264

 

 

 

26,967,185

 

Total revenue

 

 

42,148,085

 

 

 

41,341,747

 

 

 

173,838,057

 

 

 

166,077,304

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

Hotel operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Rooms department

 

 

6,311,024

 

 

 

6,088,239

 

 

 

26,177,539

 

 

 

25,782,888

 

Food and beverage department

 

 

6,277,356

 

 

 

5,855,658

 

 

 

24,211,133

 

 

 

19,724,225

 

Other operating departments

 

 

2,212,299

 

 

 

1,825,675

 

 

 

9,031,960

 

 

 

9,296,056

 

Indirect

 

 

17,047,644

 

 

 

15,678,683

 

 

 

69,629,724

 

 

 

64,811,567

 

Total hotel operating expenses

 

 

31,848,323

 

 

 

29,448,255

 

 

 

129,050,356

 

 

 

119,614,736

 

Depreciation and amortization

 

 

4,732,225

 

 

 

4,760,715

 

 

 

18,788,748

 

 

 

18,650,336

 

(Gain) loss on disposal of assets

 

 

 

 

 

144,370

 

 

 

(4,700

)

 

 

636,198

 

Corporate general and administrative

 

 

1,619,882

 

 

 

1,847,081

 

 

 

7,078,222

 

 

 

6,621,221

 

Total hotel operating expenses

 

 

38,200,430

 

 

 

36,200,421

 

 

 

154,912,626

 

 

 

145,522,491

 

NET OPERATING INCOME

 

 

3,947,655

 

 

 

5,141,326

 

 

 

18,925,431

 

 

 

20,554,813

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(4,719,497

)

 

 

(4,492,271

)

 

 

(17,588,091

)

 

 

(19,772,802

)

Interest income

 

 

209,868

 

 

 

96,776

 

 

 

802,183

 

 

 

189,291

 

Other income

 

 

456,388

 

 

 

 

 

 

456,388

 

 

 

 

Loss on early extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

(5,944,881

)

Unrealized gain (loss) on hedging activities

 

 

(685,995

)

 

 

(74,104

)

 

 

(737,682

)

 

 

2,918,207

 

PPP debt forgiveness

 

 

 

 

 

4,720,278

 

 

 

275,494

 

 

 

4,720,278

 

Gain on sale of hotel properties

 

 

 

 

 

 

 

 

 

 

 

30,053,977

 

Gain on involuntary conversion of assets

 

 

39,667

 

 

 

289,479

 

 

 

1,371,041

 

 

 

1,763,320

 

Net (loss) income before income taxes

 

 

(751,914

)

 

 

5,681,484

 

 

 

3,504,764

 

 

 

34,482,203

 

Income tax benefit (provision)

 

 

(17,732

)

 

 

(488,611

)

 

 

304,947

 

 

 

(522,355

)

Net (loss) income

 

 

(769,646

)

 

 

5,192,873

 

 

 

3,809,711

 

 

 

33,959,848

 

Add: Net loss (income) attributable to noncontrolling interest

 

 

80,990

 

 

 

(106,102

)

 

 

131,710

 

 

 

(1,423,327

)

Net (loss) income attributable to the Company

 

 

(688,656

)

 

 

5,086,771

 

 

 

3,941,421

 

 

 

32,536,521

 

Undeclared distributions to preferred stockholders

 

 

(1,994,313

)

 

 

(1,994,313

)

 

 

(7,977,250

)

 

 

(7,634,219

)

(Loss) gain on extinguishment of preferred stock

 

 

 

 

 

 

 

 

 

 

 

64,518

 

Net (loss) income attributable to common stockholders

 

$

(2,682,969

)

 

$

3,092,458

 

 

$

(4,035,829

)

 

$

24,966,820

 

Net (loss) income per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.14

)

 

$

0.17

 

 

$

(0.22

)

 

$

1.40

 

Diluted

 

$

(0.14

)

 

$

0.17

 

 

$

(0.22

)

 

$

1.40

 

Weighted average number of common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

19,136,558

 

 

 

18,409,955

 

 

 

18,843,032

 

 

 

17,802,772

 

Diluted

 

 

19,136,558

 

 

 

18,474,738

 

 

 

18,843,032

 

 

 

17,802,772

 

SOTHERLY HOTELS INC.
KEY OPERATING METRICS
(unaudited)

The following tables illustrate the key operating metrics for the three and twelve months ended December 31, 2023 and 2022, respectively, for the Company’s wholly-owned properties (“actual” portfolio metrics), accordingly, the actual data does not include the participating condominium hotel rooms of the Hyde Resort & Residences and the Hyde Beach House Resort & Residences. The ten wholly-owned properties in the portfolio that were under the Company’s control during the three and twelve months ended December 31, 2023 and the corresponding period in 2022 are considered same-store properties (“same-store” portfolio metrics). Accordingly, the same-store data does not reflect the performances of the Sheraton Louisville Riverside which was sold in February 2022, or the DoubleTree by Hilton Raleigh-Brownstone University which was sold in June 2022. The composite portfolio metrics represent the Company’s wholly-owned properties and the participating condominium hotel rooms at the Hyde Resort & Residences and the Hyde Beach House Resort & Residences, during the three and twelve months ended December 31, 2023 and the corresponding period in 2022. The same-store (composite) portfolio metrics includes all properties with the exceptions of the Sheraton Louisville Riverside and the DoubleTree by Hilton Raleigh-Brownstone University, during the three and twelve months ended December 31, 2023 and the corresponding period in 2022.

 

 

Three Months
Ended

 

 

Three Months
Ended

 

 

Year Ended

 

 

Year Ended

 

 

 

December 31,
2023

 

 

December 31,
2022

 

 

December 31,
2023

 

 

December 31,
2022

 

Actual Portfolio Metrics

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy %

 

 

60.4

%

 

 

58.0

%

 

 

63.5

%

 

 

60.8

%

ADR

 

$

173.20

 

 

$

175.34

 

 

$

177.74

 

 

$

171.34

 

RevPAR

 

$

104.69

 

 

$

101.61

 

 

$

112.84

 

 

$

104.17

 

Same-Store Portfolio Metrics

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy %

 

 

60.4

%

 

 

58.0

%

 

 

63.5

%

 

 

61.2

%

ADR

 

$

173.20

 

 

$

175.34

 

 

$

177.74

 

 

$

172.28

 

RevPAR

 

$

104.69

 

 

$

101.61

 

 

$

112.84

 

 

$

105.45

 

Composite Portfolio Metrics

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy %

 

 

60.0

%

 

 

56.5

%

 

 

62.8

%

 

 

60.0

%

ADR

 

$

177.07

 

 

$

180.05

 

 

$

182.97

 

 

$

181.34

 

RevPAR

 

$

106.25

 

 

$

101.73

 

 

$

114.96

 

 

$

108.87

 

Same-Store (Composite) Portfolio Metrics

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy %

 

 

60.0

%

 

 

56.5

%

 

 

62.8

%

 

 

60.4

%

ADR

 

$

177.07

 

 

$

180.05

 

 

$

182.97

 

 

$

182.50

 

RevPAR

 

$

106.25

 

 

$

101.73

 

 

$

114.96

 

 

$

110.23

 

SOTHERLY HOTELS INC.
SUPPLEMENTAL DATA
(unaudited)

The following tables illustrate the key operating metrics for the three and twelve months ended December 31, 2023, 2022 and 2021, respectively, for each of the Company’s wholly-owned properties during each respective reporting period, irrespective of ownership percentage during any period.

Occupancy

 

 

 

 

 

 

 

 

 

Q4 2023

 

 

Q4 2022

 

 

Q4 2021

 

 

YTD

 

 

YTD

 

 

YTD

 

The DeSoto
Savannah, Georgia

 

63.9

%

 

 

60.5

%

 

 

64.6

%

 

 

69.2

%

 

 

65.7

%

 

 

59.3

%

DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida

 

64.8

%

 

 

62.9

%

 

 

63.7

%

 

 

70.0

%

 

 

68.8

%

 

 

65.7

%

DoubleTree by Hilton Laurel
Laurel, Maryland

 

53.2

%

 

 

57.6

%

 

 

49.1

%

 

 

57.8

%

 

 

59.7

%

 

 

48.0

%

DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania

 

58.5

%

 

 

60.9

%

 

 

61.9

%

 

 

61.7

%

 

 

64.6

%

 

 

58.9

%

DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida

 

61.8

%

 

 

47.9

%

 

 

45.3

%

 

 

59.9

%

 

 

60.6

%

 

 

52.2

%

Georgian Terrace
Atlanta, Georgia

 

58.4

%

 

 

59.8

%

 

 

47.7

%

 

 

52.2

%

 

 

51.8

%

 

 

48.7

%

Hotel Alba Tampa, Tapestry Collection by Hilton
Tampa, Florida

 

76.8

%

 

 

72.9

%

 

 

73.7

%

 

 

77.8

%

 

 

76.3

%

 

 

72.8

%

Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina

 

61.8

%

 

 

57.3

%

 

 

60.0

%

 

 

69.2

%

 

 

62.2

%

 

 

54.3

%

Hyatt Centric Arlington
Arlington, Virginia

 

67.0

%

 

 

65.7

%

 

 

46.3

%

 

 

74.5

%

 

 

64.3

%

 

 

43.7

%

The Whitehall
Houston, Texas

 

38.0

%

 

 

34.5

%

 

 

31.8

%

 

 

44.1

%

 

 

40.0

%

 

 

29.5

%

Hyde Resort & Residences (1)
Hollywood Beach, Florida

 

54.3

%

 

 

34.5

%

 

 

40.3

%

 

 

51.9

%

 

 

52.8

%

 

 

54.2

%

Hyde Beach House Resort & Residences (1)
Hollywood Beach, Florida

 

47.3

%

 

 

27.0

%

 

 

32.3

%

 

 

46.4

%

 

 

42.4

%

 

 

40.1

%

All properties weighted average

 

60.0

%

 

 

56.5

%

 

 

53.0

%

 

 

62.8

%

 

 

60.0

%

 

 

52.5

%

(1

)

Reflects only those condominium units participating in our rental program for the period.

ADR

 

 

 

 

 

 

 

 

 

Q4 2023

 

 

Q4 2022

 

 

Q4 2021

 

 

YTD

 

 

YTD

 

 

YTD

 

The DeSoto
Savannah, Georgia

$

213.38

 

 

$

213.72

 

 

$

193.64

 

 

$

211.26

 

 

$

211.49

 

 

$

185.06

 

DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida

$

156.27

 

 

$

160.82

 

 

$

145.64

 

 

$

148.42

 

 

$

146.53

 

 

$

135.34

 

DoubleTree by Hilton Laurel
Laurel, Maryland

$

125.18

 

 

$

121.18

 

 

$

107.37

 

 

$

127.29

 

 

$

117.20

 

 

$

100.75

 

DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania

$

139.49

 

 

$

150.63

 

 

$

132.47

 

 

$

141.15

 

 

$

140.94

 

 

$

123.41

 

DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida

$

179.01

 

 

$

189.20

 

 

$

188.48

 

 

$

201.48

 

 

$

206.18

 

 

$

186.73

 

Georgian Terrace
Atlanta, Georgia

$

195.58

 

 

$

200.04

 

 

$

196.76

 

 

$

194.12

 

 

$

198.90

 

 

$

183.53

 

Hotel Alba Tampa, Tapestry Collection by Hilton
Tampa, Florida

$

162.89

 

 

$

162.40

 

 

$

139.56

 

 

$

177.00

 

 

$

165.11

 

 

$

143.09

 

Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina

$

172.46

 

 

$

174.23

 

 

$

163.37

 

 

$

186.91

 

 

$

183.90

 

 

$

171.60

 

Hyatt Centric Arlington
Arlington, Virginia

$

210.64

 

 

$

198.77

 

 

$

152.20

 

 

$

207.98

 

 

$

187.12

 

 

$

125.47

 

The Whitehall
Houston, Texas

$

145.33

 

 

$

163.23

 

 

$

134.44

 

 

$

159.13

 

 

$

150.17

 

 

$

128.31

 

Hyde Resort & Residences (1)
Hollywood Beach, Florida

$

287.73

 

 

$

377.71

 

 

$

411.79

 

 

$

345.39

 

 

$

420.53

 

 

$

415.38

 

Hyde Beach House Resort & Residences (1)
Hollywood Beach, Florida

$

265.99

 

 

$

299.55

 

 

$

372.58

 

 

$

305.56

 

 

$

381.07

 

 

$

408.40

 

All properties weighted average

$

177.07

 

 

$

180.05

 

 

$

162.00

 

 

$

182.97

 

 

$

181.34

 

 

$

160.51

 

 

 

(1

)

Reflects only those condominium units participating in our rental program for the period.

RevPAR

Q4 2023

 

 

Q4 2022

 

 

Q4 2021

 

 

YTD

 

 

YTD

 

 

YTD

 

The DeSoto
Savannah, Georgia

$

136.46

 

 

$

129.27

 

 

$

125.02

 

 

$

146.23

 

 

$

139.00

 

 

$

109.76

 

DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida

$

101.29

 

 

$

101.10

 

 

$

92.74

 

 

$

103.90

 

 

$

100.79

 

 

$

88.96

 

DoubleTree by Hilton Laurel
Laurel, Maryland

$

66.54

 

 

$

69.81

 

 

$

52.67

 

 

$

73.55

 

 

$

69.98

 

 

$

48.41

 

DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania

$

81.60

 

 

$

91.79

 

 

$

82.01

 

 

$

87.13

 

 

$

91.01

 

 

$

72.71

 

DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida

$

110.63

 

 

$

90.66

 

 

$

85.33

 

 

$

120.70

 

 

$

124.93

 

 

$

97.45

 

Georgian Terrace
Atlanta, Georgia

$

114.17

 

 

$

119.68

 

 

$

93.87

 

 

$

101.33

 

 

$

103.09

 

 

$

89.35

 

Hotel Alba Tampa, Tapestry Collection by Hilton
Tampa, Florida

$

125.08

 

 

$

118.38

 

 

$

102.84

 

 

$

137.75

 

 

$

125.92

 

 

$

104.15

 

Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina

$

106.59

 

 

$

99.88

 

 

$

97.95

 

 

$

129.39

 

 

$

114.45

 

 

$

93.18

 

Hyatt Centric Arlington
Arlington, Virginia

$

141.09

 

 

$

130.59

 

 

$

70.51

 

 

$

154.99

 

 

$

120.33

 

 

$

54.83

 

The Whitehall
Houston, Texas

$

55.25

 

 

$

56.32

 

 

$

42.72

 

 

$

70.25

 

 

$

60.11

 

 

$

37.91

 

Hyde Resort & Residences (1)
Hollywood Beach, Florida

$

156.18

 

 

$

130.25

 

 

$

166.12

 

 

$

179.23

 

 

$

222.08

 

 

$

225.21

 

Hyde Beach House Resort & Residences (1)
Hollywood Beach, Florida

$

125.69

 

 

$

80.99

 

 

$

120.52

 

 

$

141.93

 

 

$

161.42

 

 

$

163.93

 

All properties weighted average

$

106.25

 

 

$

101.73

 

 

$

85.80

 

 

$

114.96

 

 

$

108.87

 

 

$

84.29

 

 

 

(1

)

Reflects only those condominium units participating in our rental program for the period.

 

 

SOTHERLY HOTELS INC.
RECONCILIATION OF NET INCOME (LOSS) TO
FFO, Adjusted FFO, EBITDA and Hotel EBITDA
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

Year Ended

 

 

Year Ended

 

 

 

December 31,
2023

 

 

December 31, 2022

 

 

December 31, 2023

 

 

December 31, 2022

 

Net (loss) income

 

$

(769,646

)

 

$

5,192,873

 

 

$

3,809,711

 

 

$

33,959,848

 

Depreciation and amortization – real estate

 

 

4,718,709

 

 

 

4,746,622

 

 

 

18,735,804

 

 

 

18,593,359

 

Distributions to preferred stockholders

 

 

(1,994,313

)

 

 

(1,994,313

)

 

 

(7,977,250

)

 

 

(7,634,219

)

(Gain) loss on sale or disposal of assets

 

 

 

 

 

144,370

 

 

 

(4,700

)

 

 

(29,417,779

)

Gain on involuntary conversion of assets

 

 

(39,667

)

 

 

(289,479

)

 

 

(1,371,041

)

 

 

(1,763,320

)

FFO attributable to common stockholders and unitholders

 

 

1,915,083

 

 

 

7,800,073

 

 

 

13,192,524

 

 

 

13,737,889

 

Amortization

 

 

13,516

 

 

 

14,093

 

 

 

52,944

 

 

 

56,977

 

ESOP and stock – based compensation

 

 

188,506

 

 

 

102,479

 

 

 

559,220

 

 

 

998,424

 

Loss on early debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

5,944,881

 

Unrealized (gain) loss on hedging activities

 

 

685,995

 

 

 

74,104

 

 

 

737,682

 

 

 

(2,918,207

)

Adjusted FFO attributable to common stockholders and unitholders

 

$

2,803,100

 

 

$

7,990,749

 

 

$

14,542,370

 

 

$

17,819,964

 

   

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding, basic

 

 

19,136,558

 

 

 

18,409,955

 

 

 

18,843,032

 

 

 

17,802,772

 

   

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of non-controlling units

 

 

364,186

 

 

 

898,592

 

 

 

633,722

 

 

 

1,045,707

 

   

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares and units outstanding, basic

 

 

19,500,744

 

 

 

19,308,547

 

 

 

19,476,754

 

 

 

18,848,479

 

   

 

 

 

 

 

 

 

 

 

 

 

 

FFO per common share and unit

 

$

0.10

 

 

$

0.40

 

 

$

0.68

 

 

$

0.73

 

   

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted FFO per common share and unit

 

$

0.14

 

 

$

0.41

 

 

$

0.75

 

 

$

0.95

 

 

 

Three Months
Ended

 

 

Three Months
Ended

 

 

Year Ended

 

 

Year Ended

 

 

 

December 31,
2023

 

 

December 31, 2022

 

 

December 31,
2023

 

 

December 31,
2022

 

Net (loss) income

 

$

(769,646

)

 

$

5,192,873

 

 

$

3,809,711

 

 

$

33,959,848

 

Interest expense

 

 

4,719,497

 

 

 

4,492,271

 

 

 

17,588,091

 

 

 

19,772,802

 

Interest income

 

 

(209,868

)

 

 

(96,776

)

 

 

(802,183

)

 

 

(189,291

)

Income tax (benefit) provision

 

 

17,732

 

 

 

488,611

 

 

 

(304,947

)

 

 

522,355

 

Depreciation and amortization

 

 

4,732,225

 

 

 

4,760,715

 

 

 

18,788,748

 

 

 

18,650,336

 

EBITDA

 

 

8,489,940

 

 

 

14,837,694

 

 

 

39,079,420

 

 

 

72,716,050

 

PPP loan forgiveness

 

 

 

 

 

(4,720,278

)

 

 

(275,494

)

 

 

(4,720,278

)

Other income

 

 

(456,388

)

 

 

 

 

 

(456,388

)

 

 

 

Loss on early debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

5,944,881

 

(Gain) loss on sale or disposal of assets

 

 

 

 

 

144,370

 

 

 

(4,700

)

 

 

(29,417,779

)

Gain on involuntary conversion of assets

 

 

(39,667

)

 

 

(289,479

)

 

 

(1,371,041

)

 

 

(1,763,320

)

Subtotal

 

 

7,993,885

 

 

 

9,972,307

 

 

 

36,971,797

 

 

 

42,759,554

 

Corporate general and administrative

 

 

1,619,882

 

 

 

1,847,081

 

 

 

7,078,222

 

 

 

6,621,221

 

Unrealized (gain) loss on hedging activities

 

 

685,995

 

 

 

74,104

 

 

 

737,682

 

 

 

(2,918,207

)

Hotel EBITDA

 

$

10,299,762

 

 

$

11,893,492

 

 

$

44,787,701

 

 

$

46,462,568

 

Tables below are reflected in thousands of dollars:

Reconciliation of Outlook of Net Loss to EBITDA and Hotel EBITDA

 

 

 

 

 

 

 

 

2024 Guidance

 

 

Low Range

 

 

High Range

 

 

 

 

 

 

 

Net income

$

1,598

 

 

$

2,593

 

Interest expense

 

19,885

 

 

 

19,885

 

Interest income

 

(550

)

 

 

(550

)

Income tax provision

 

120

 

 

 

120

 

Depreciation and amortization

 

18,805

 

 

 

18,805

 

 

 

 

 

 

 

EBITDA

 

39,858

 

 

 

40,853

 

Loss on early extinguishment of debt

 

165

 

 

 

165

 

Other income

 

(445

)

 

 

(445

)

Unrealized gain on hedging activities

 

(250

)

 

 

(250

)

Corporate general and administrative

 

6,775

 

 

 

6,575

 

 

 

 

 

 

 

Hotel EBITDA

$

46,103

 

 

$

46,898

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Outlook of Net Loss to FFO and Adjusted FFO

 

 

 

 

 

 

 

 

2024 Guidance

 

 

Low Range

 

 

High Range

 

 

 

 

 

 

 

Net income

$

1,598

 

 

$

2,593

 

Depreciation and amortization

 

18,750

 

 

 

18,750

 

 

 

 

 

 

 

FFO

 

20,348

 

 

 

21,343

 

Distributions to preferred stockholders

 

(7,975

)

 

 

(7,975

)

 

 

 

 

 

 

FFO attributable to common stockholders and unitholders

 

12,373

 

 

 

13,368

 

Amortization

 

55

 

 

 

55

 

Unrealized gain on hedging activities

 

(250

)

 

 

(250

)

Loss on early extinguishment of debt

 

165

 

 

 

165

 

ESOP stock based compensation

 

435

 

 

 

435

 

Adjusted FFO attributable to common stockholders and unitholders

$

12,778

 

 

$

13,773

 

 

 

 

 

 

 

Non-GAAP Financial Measures

The Company considers the non-GAAP financial measures of FFO (including FFO per share), Adjusted FFO (including Adjusted 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 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, gains or losses from sales of previously depreciated operating real estate assets, gains or losses from involuntary conversions of assets, plus certain non-cash items such as real estate asset depreciation and amortization or impairment, and 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 that are not in NAREIT’s definition of FFO including changes in deferred income taxes, any unrealized gain (loss) on hedging instruments or warrant derivatives, loan impairment losses, losses on early extinguishment of debt, gains on extinguishment of preferred stock, 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, management contract termination costs, operating asset depreciation and amortization, change in control gains or losses, ESOP and stock compensation expenses 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) depreciation and amortization, (5) impairment of long-lived assets or investments, (6) gains and losses on disposal and/or sale of assets, (7) gains and losses on involuntary conversions of assets, (8) unrealized gains and losses on derivative instruments not included in other comprehensive income, (9) other income at the properties (10) loss on early debt extinguishment, (11) Paycheck Protection Program (PPP) debt forgiveness, (12) gain on exercise of development right, (13) corporate general and administrative expense, and (14) other income 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.

CONTACT: Contact at the Company: Mack Sims Vice President – Operations & Investor Relations Sotherly Hotels Inc. 306 South Henry Street, Suite 100 Williamsburg, Virginia 23185 757.229.5648



Source link

Leave a Reply