Sotherly Hotels Inc. Reports Financial Results for the Second Quarter Ended June 30, 2024


WILLIAMSBURG, Va., Aug. 13, 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 second quarter ended June 30, 2024. The Company’s results include the following*:

 Three Months Ended  Six Months Ended 
 June 30, 2024  June 30, 2023  June 30, 2024  June 30, 2023 
 ($ in thousands except per share data)  ($ in thousands except per share data) 
Total revenue$50,694  $49,017  $97,243  $92,509 
Net income attributable to common stockholders 2,622   3,133   1,962   2,551 
            
EBITDA 14,292   14,103   25,076   24,051 
Hotel EBITDA 15,698   14,842   28,058   26,921 
            
FFO attributable to common stockholders and unitholders 7,356   7,251   11,317   11,192 
Adjusted FFO attributable to common stockholders and unitholders 7,503   7,031   12,683   11,689 
            
Net income per common share - diluted$0.13  $0.16  $0.10  $0.13 
FFO per common share and unit$0.37  $0.37  $0.57  $0.58 
Adjusted FFO per common share and unit$0.38  $0.36  $0.64  $0.60 

(*)           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 Lyfe Resort & Residences (f/k/a Hyde Resort & Residences) and the Hyde Beach House Resort & Residences, increased 4.3% to $137.67, for the three months ended June 30, 2024, from $131.94 in the comparable period in 2023. Changes in RevPAR were driven by a 5.8% increase in occupancy to 73.4% from 69.4% in the comparable 2023 period, and a 1.4% decrease in the average daily rate (“ADR”) to $187.51 for the three months ended June 30, 2024, from $190.15 for the comparable period in 2023. For the six months ended June 30, 2024, RevPAR increased to $130.64, from $125.53 in the comparable period in 2023.  Changes in RevPAR were driven by an increase in the occupancy to 69.2% for the six months ended June 30, 2024, from 64.9% for the comparable period in 2023 and by a decrease in ADR to $188.91 from $193.35 in the comparable 2023 period.
  • Revenue. Total revenue increased to approximately $50.7 million, from approximately $49.0 million, for the three month periods ended June 30, 2024 and 2023, respectively. For the six-month period ending June 30, 2024, total revenue increased to approximately $97.2 million, from approximately $92.5 million during the comparable period in 2023.
  • Net income attributable to common stockholders. For the three-month period ending June 30, 2024, net income attributable to common stockholders decreased approximately $0.5 million, compared to the three months ended June 30, 2023, from an income of approximately $3.1 million to an income of approximately $2.6 million. For the six-month period ending June 30, 2024, net income attributable to common stockholders decreased 23.1%, or approximately $0.6 million, over the six months ended June 30, 2023, from an income of approximately $2.6 million to an income of approximately $2.0 million. 
  • Hotel EBITDA. Hotel EBITDA increased to approximately $15.7 million for the three months ended June 30, 2024, from approximately $14.8 million for the comparable period in 2023. Hotel EBITDA for the six months ended June 30, 2024 increased approximately $1.2 million to approximately $28.1 million, from approximately $26.9 million generated in the comparable 2023 period.
  • Adjusted FFO attributable to common stockholders and unitholders. For the three-month period ending June 30, 2024, Adjusted FFO attributable to common stockholders and unitholders increased 6.7%, or approximately $0.5 million, over the three months ended June 30, 2023, from approximately $7.0 million to approximately $7.5 million. For the six-month period ending June 30, 2024, adjusted FFO attributable to common stockholders and unitholders increased 8.5%, or by approximately $1.0 million, over the six months ended June 30, 2023, from approximately $11.7 million to approximately $12.7 million.
  • Preferred Dividends. On July 30, 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 September 16, 2024 to shareholders of record as of August 30, 2024.

Dave Folsom, President and Chief Executive Officer of Sotherly Hotels Inc., commented, "Second quarter results generally met our expectations, albeit we did see ADR soften slightly as the quarter progressed, mainly due to increased price sensitivity amongst transient leisure travelers. This was particularly evident in our Florida markets, which are heavily weighted to the leisure segment. Margins finished in line with our budgeted expectations, demonstrating solid expense controls and operating efficiencies, especially with respect to undistributed expenses, and the realization of significant insurance savings resulting from our April 1st renewal.  Group and corporate bookings continue to manifest to the upside, especially at the Hyatt Centric in Arlington, Virginia, the DeSoto in Savannah, Georgia, and the iconic Georgian Terrace in Atlanta, Georgia.  The quarter was capped off with the majority of our hotels capturing market share within their respective competitive sets. As we look at the second half of 2024, we are cautious, but nonetheless optimistic, regarding the balance of the year.  Economic concerns, interest rates, weather events, as well as the uncertainty of the impending election all present challenges which may continue the trends we witnessed toward the end of Q2, especially with respect to ADR. On the balance sheet front, by mid-year, we have successfully addressed nearly $100 million in mortgage refinancings, restructurings, and extensions, while concurrently meeting all our capital and funding needs for life cycle improvement plans at several of our hotels."

Balance Sheet/Liquidity

As of June 30, 2024, the Company had approximately $37.3 million of available cash and cash equivalents, of which approximately $18.4 million was reserved for real estate taxes, insurance, capital improvements and certain other expenses or otherwise restricted. The Company had principal balances of approximately $323.2 million in outstanding debt, including mortgage and unsecured principal balances, at a weighted average interest rate of approximately 5.68%.

Other Events

On April 29, 2024, the affiliates of the Company entered into a loan amendment to amend the existing mortgage on the DoubleTree by Hilton Philadelphia Airport hotel with the existing lender, TD Bank, N.A. Pursuant to the amended loan documents, the mortgage loan: (i) has a principal balance of approximately $35.9 million; (ii) extends the maturity date by two years to April 29, 2026; (iii) continues to carry a floating interest rate of SOFR plus 3.50%; (iv) requires payments of interest only; (v) continues to be guaranteed by the Operating Partnership; and (vi) contains customary representations, warranties, covenants and events of default for a mortgage loan. Concurrent with the execution of the loan amendment, the Company (i) made a principal payment of $3.0 million; (ii) funded $0.3 million to the interest reserve escrow, bringing the balance in the interest reserve escrow account to $1.3 million; (iii) funded $5.0 million into a PIP reserve account, and (iv) provided $1.7 million in additional cash collateral, of which $1.2 million can be released into the PIP reserve account as early as June 30, 2025 assuming compliance with the financial covenants. On May 3, 2024, an affiliate of the Company entered into an interest rate cap with a notional amount of $26.0 million with Webster Bank, N.A. The cap has a strike rate of 3.0%, is indexed to SOFR, and expires on May 1, 2026.

On July 8, 2024, affiliates of the Company entered into loan documents to secure a mortgage loan on the DoubleTree by Hilton Jacksonville Riverfront hotel located in Jacksonville, FL with Fifth Third Bank, N.A. Pursuant to the loan documents, the mortgage loan: (i) has an initial principal balance of $26.25 million (the "Initial Tranche"), with an additional $9.49 million available to fund a product improvement plan at the hotel (the "Renovation Tranche"); (ii) has a 5-year term maturing on July 8, 2029; (iii) carries a floating interest rate of SOFR plus 3.00%; (iv) amortizes the Initial Tranche on a 25-year schedule at 7.0% interest rate and requires payments of interest only on the Renovation Tranche; (v) is guaranteed by the Operating Partnership, with the guarantee reducing to 25% upon achieving a 1.35x debt service coverage ratio (DSCR) for two consecutive quarters following a renovation period; and (vi) contains customary representations, warranties, covenants and events of default for a mortgage loan.

2024 Outlook

Set forth below is the Company's previously issued 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 attributable to common stockholders and unitholders (6,377)  (5,382)
            
EBITDA 39,858     40,853 
Hotel EBITDA 46,103     46,898 
            
FFO attributable to common stockholders and unitholders 12,373     13,368 
Adjusted FFO attributable to common stockholders and unitholders 12,778     13,773 
      
Net loss per share attributable 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 second quarter 2024 conference call for investors and other interested parties at 10:00 a.m. Eastern Time on Tuesday, August 13, 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 441747. 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 13, 2024 through August 27, 2024. To access the rebroadcast, dial 866-813-9403 and enter access code 636280.

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 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 press release and subsequent reports filed with the Securities and Exchange Commission. Except as required by law, 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, 2024  December 31, 2023 
  (unaudited)    
ASSETS      
Investment in hotel properties, net $351,187,539  $354,919,106 
Cash and cash equivalents  18,904,793   17,101,993 
Restricted cash  18,411,015   9,134,347 
Accounts receivable, net  5,612,961   5,945,724 
Prepaid expenses, inventory and other assets  7,614,368   6,342,310 
TOTAL ASSETS $401,730,676  $393,443,480 
LIABILITIES      
Mortgage loans, net $320,244,252  $315,989,194 
Unsecured notes  1,141,763   1,536,809 
Accounts payable and accrued liabilities  25,831,481   23,315,677 
Advance deposits  2,224,149   2,614,981 
Dividends and distributions payable  2,088,160   2,088,160 
TOTAL LIABILITIES $351,529,805  $345,544,821 
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 June 30, 2024 and
December 31, 2023, 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 June 30, 2024 and
December 31, 2023, 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 June 30, 2024 and
December 31, 2023, respectively.
  11,631   11,631 
Common stock, par value $0.01, 69,000,000 shares authorized, 19,849,165
shares issued and outstanding at June 30, 2024 and 19,696,805
shares issued and outstanding at December 31, 2023.
  198,492   196,968 
Additional paid-in capital  176,014,888   175,779,222 
Unearned ESOP shares  (1,697,916)  (1,764,507)
Distributions in excess of retained earnings  (123,058,615)  (125,021,013)
Total Sotherly Hotels Inc. stockholders’ equity  51,496,582   49,230,403 
Noncontrolling interest  (1,295,711)  (1,331,744)
TOTAL EQUITY  50,200,871   47,898,659 
TOTAL LIABILITIES AND EQUITY $401,730,676  $393,443,480 



SOTHERLY HOTELS INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)



  Three Months Ended  Three Months Ended  Six Months Ended  Six Months Ended 
  June 30, 2024  June 30, 2023  June 30, 2024  June 30, 2023 
  (unaudited)  (unaudited)  (unaudited)  (unaudited) 
REVENUE            
Rooms department $34,575,890  $33,253,523  $64,315,546  $61,655,211 
Food and beverage department  9,901,554   9,500,974   19,654,003   18,249,700 
Other operating departments  6,216,923   6,262,836   13,273,249   12,603,699 
Total revenue  50,694,367   49,017,333   97,242,798   92,508,610 
EXPENSES            
Hotel operating expenses            
Rooms department  7,452,407   7,016,339   14,004,590   13,429,434 
Food and beverage department  6,541,720   6,390,867   13,006,575   12,326,427 
Other operating departments  2,505,721   2,305,755   5,191,863   4,621,603 
Indirect  18,496,840   18,462,336   36,981,736   35,209,913 
Total hotel operating expenses  34,996,688   34,175,297   69,184,764   65,587,377 
Depreciation and amortization  4,817,523   4,763,193   9,587,240   9,341,504 
Corporate general and administrative  1,580,373   1,789,041   3,496,898   3,769,805 
Total hotel operating expenses  41,394,584   40,727,531   82,268,902   78,698,686 
NET OPERATING INCOME  9,299,783   8,289,802   14,973,896   13,809,924 
Other income (expense)            
Interest expense  (5,000,995)  (4,288,367)  (9,889,801)  (8,401,964)
Interest income  208,102   222,772   422,873   369,437 
Other income  142,353      267,230    
Loss on early extinguishment of debt        (241,878)   
Realized gain on hedging activities        1,041,994    
Unrealized gain (loss) on hedging activities  (84,872)  286,831   (791,421)  (155,632)
PPP debt forgiveness           275,494 
Gain on sale of assets  4,400      4,400    
Gain on involuntary conversion of assets  112,645   763,169   235,037   779,645 
Net income before income taxes  4,681,416   5,274,207   6,022,330   6,676,904 
Income tax provision  (17,184)  (16,537)  (35,277)  (31,719)
Net income  4,664,232   5,257,670   5,987,053   6,645,185 
Subtract: Net income attributable to noncontrolling interest  (48,151)  (130,798)  (36,033)  (105,838)
Net income attributable to the Company  4,616,081   5,126,872   5,951,020   6,539,347 
Undeclared distributions to preferred stockholders  (1,994,313)  (1,994,313)  (3,988,625)  (3,988,625)
Net income attributable to common stockholders $2,621,768  $3,132,559  $1,962,395  $2,550,722 
Net income per share attributable to common stockholders:            
Basic $0.13  $0.16  $0.10  $0.13 
Diluted $0.13  $0.16  $0.10  $0.13 
Weighted average number of common shares outstanding            
Basic  19,389,944   18,712,452   19,374,547   18,658,538 
Diluted  19,389,944   18,715,098   19,374,547   18,658,538 


SOTHERLY HOTELS INC.
KEY OPERATING METRICS
(unaudited)

The following tables illustrate the key operating metrics for the three and six months ended June 30, 2024 and 2023, 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 Lyfe Resort & Residences and the Hyde Beach House Resort & Residences. The composite portfolio metrics represent the Company’s wholly-owned properties and the participating condominium hotel rooms at the Lyfe Resort & Residences and the Hyde Beach House Resort & Residences, during the three and six months ended June 30, 2024 and the corresponding periods in 2023.

  Three Months
Ended
  Three Months
Ended
  Six Months
Ended
  Six Months
Ended
 
  June 30, 2024  June 30, 2023  June 30, 2024  June 30, 2023 
Actual Portfolio Metrics            
Occupancy %  74.0%  70.6%  69.1%  65.6%
ADR $184.24  $185.82  $183.54  $186.45 
RevPAR $136.38  $131.16  $126.84  $122.27 
Composite Portfolio Metrics            
Occupancy %  73.4%  69.4%  69.2%  64.9%
ADR $187.51  $190.15  $188.91  $193.35 
RevPAR $137.67  $131.94  $130.64  $125.53 


SOTHERLY HOTELS INC.
SUPPLEMENTAL DATA
(unaudited)

The following tables illustrate the key operating metrics for the three and six months ended June 30, 2024, 2023, and 2022, respectively, for each of the Company’s wholly-owned properties during each respective reporting period, irrespective of ownership percentage during any period.


Occupancy        
 Q2 2024  Q2 2023  Q2 2022 
 YTD  YTD  YTD 
The DeSoto
Savannah, Georgia
 81.0%  78.8%  76.4%
  76.0%  71.6%  69.2%
DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida
 73.0%  75.1%  76.2%
  71.6%  73.1%  70.4%
DoubleTree by Hilton Laurel
Laurel, Maryland
 72.6%  77.1%  71.9%
  59.9%  62.2%  59.9%
DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania
 72.6%  70.8%  76.0%
  58.9%  62.7%  66.1%
DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida
 73.5%  63.1%  75.5%
  74.5%  64.0%  69.5%
Georgian Terrace
Atlanta, Georgia
 61.5%  52.6%  47.8%
  60.0%  49.7%  48.4%
Hotel Alba Tampa, Tapestry Collection by Hilton
Tampa, Florida
 86.3%  77.6%  80.2%
  85.0%  80.5%  80.6%
Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina
 82.5%  81.1%  73.0%
  71.4%  68.5%  58.1%
Hyatt Centric Arlington
Arlington, Virginia
 80.7%  83.5%  78.2%
  76.9%  77.0%  61.1%
The Whitehall
Houston, Texas
 60.4%  51.0%  42.0%
  59.7%  49.8%  39.2%
Lyfe Resort & Residences (1)
Hollywood Beach, Florida
 63.2%  48.8%  63.1%
  70.6%  54.6%  62.6%
Hyde Beach House Resort & Residences (1)
Hollywood Beach, Florida
 57.4%  40.7%  48.9%
  69.9%  48.7%  50.1%
All properties weighted average 73.4%  69.4%  68.0%
  69.2%  64.9%  60.8%


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



ADR        
 Q2 2024  Q2 2023  Q2 2022 
 YTD  YTD  YTD 
The DeSoto
Savannah, Georgia
$234.77  $226.05  $228.94 
 $224.78  $219.76  $216.47 
DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida
$144.96  $142.14  $146.36 
 $146.63  $151.07  $147.23 
DoubleTree by Hilton Laurel
Laurel, Maryland
$138.82  $134.12  $122.39 
 $133.15  $128.90  $115.69 
DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania
$158.80  $151.42  $149.15 
 $145.29  $141.08  $134.66 
DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida
$183.89  $206.75  $215.92 
 $207.59  $236.62  $233.12 
Georgian Terrace
Atlanta, Georgia
$178.19  $191.87  $195.32 
 $183.27  $198.86  $193.42 
Hotel Alba Tampa, Tapestry Collection by Hilton
Tampa, Florida
$170.96  $176.32  $167.44 
 $192.81  $195.91  $177.50 
Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina
$201.68  $202.92  $196.93 
 $186.15  $187.09  $185.35 
Hyatt Centric Arlington
Arlington, Virginia
$245.85  $235.80  $202.29 
 $223.52  $216.59  $186.51 
The Whitehall
Houston, Texas
$154.89  $167.78  $149.69 
 $159.18  $166.21  $147.82 
Lyfe Resort & Residences (1)
Hollywood Beach, Florida
$282.58  $338.68  $417.95 
 $327.80  $396.59  $462.92 
Hyde Beach House Resort & Residences (1)
Hollywood Beach, Florida
$269.53  $324.00  $367.23 
 $291.88  $349.96  $413.99 
All properties weighted average$187.51  $190.15  $189.09 
 $188.91  $193.35  $188.25 


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


RevPAR        
 Q2 2024  Q2 2023  Q2 2022 
 YTD  YTD  YTD 
The DeSoto
Savannah, Georgia
$190.14  $178.02  $174.80 
 $170.75  $157.34  $149.81 
DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida
$105.79  $106.76  $111.54 
 $104.97  $110.38  $103.61 
DoubleTree by Hilton Laurel
Laurel, Maryland
$100.74  $103.41  $87.94 
 $79.70  $80.19  $69.31 
DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania
$115.31  $107.13  $113.35 
 $85.62  $88.43  $88.97 
DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida
$135.11  $130.46  $163.12 
 $154.59  $151.44  $162.04 
Georgian Terrace
Atlanta, Georgia
$109.51  $100.97  $93.40 
 $109.93  $98.82  $93.52 
Hotel Alba Tampa, Tapestry Collection by Hilton
Tampa, Florida
$147.47  $136.82  $134.30 
 $163.92  $157.71  $143.15 
Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina
$166.44  $164.53  $143.69 
 $132.84  $128.20  $107.72 
Hyatt Centric Arlington
Arlington, Virginia
$198.42  $196.89  $158.21 
 $171.82  $166.67  $113.98 
The Whitehall
Houston, Texas
$93.57  $85.54  $62.94 
 $95.09  $82.80  $57.94 
Lyfe Resort & Residences (1)
Hollywood Beach, Florida
$178.73  $165.25  $263.75 
 $231.35  $216.68  $289.97 
Hyde Beach House Resort & Residences (1)
Hollywood Beach, Florida
$154.74  $131.96  $179.45 
 $203.97  $170.55  $207.43 
All properties weighted average$137.67  $131.94  $128.63 
 $130.64  $125.53  $114.46 


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


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



  Three Months
Ended
  Three Months
Ended
  Six Months
Ended
  Six Months Ended 
  June 30, 2024  June 30, 2023  June 30, 2024  June 30, 2023 
Net income $4,664,232  $5,257,670  $5,987,053  $6,645,185 
Depreciation and amortization - real estate  4,802,717   4,750,322   9,557,629   9,314,947 
Gain on sale of assets  (4,400)     (4,400)  - 
Gain on involuntary conversion of assets  (112,645)  (763,169)  (235,037)  (779,645)
FFO  9,349,904   9,244,823   15,305,245   15,180,487 
Distributions to preferred stockholders  (1,994,313)  (1,994,313)  (3,988,625)  (3,988,625)
FFO attributable to common stockholders and unitholders  7,355,591   7,250,510   11,316,620   11,191,862 
Amortization  14,806   12,871   29,611   26,557 
ESOP and stock - based compensation  47,827   54,488   303,783   314,951 
Loss on early debt extinguishment        241,878    
Unrealized loss (gain) on hedging activities  84,872   (286,831)  791,421   155,632 
Adjusted FFO attributable to common stockholders and unitholders $7,503,096  $7,031,038  $12,683,313  $11,689,002 
               
Weighted average number of shares outstanding, basic  19,389,944   18,712,452   19,374,547   18,658,538 
               
Weighted average number of non-controlling units  364,186   772,441   364,186   798,669 
               
Weighted average number of shares and units outstanding, basic  19,754,130   19,484,893   19,738,733   19,457,207 
               
FFO per common share and unit $0.37  $0.37  $0.57  $0.58 
               
Adjusted FFO per common share and unit $0.38  $0.36  $0.64  $0.60 


  Three Months
Ended
  Three Months
Ended
  Six Months
Ended
  Six Months Ended 
  June 30, 2024  June 30, 2023  June 30, 2024  June 30, 2023 
Net income $4,664,232  $5,257,670  $5,987,053  $6,645,185 
Interest expense  5,000,995   4,288,367   9,889,801   8,401,964 
Interest income  (208,102)  (222,772)  (422,873)  (369,437)
Income tax provision  17,184   16,537   35,277   31,719 
Depreciation and amortization  4,817,523   4,763,193   9,587,240   9,341,504 
EBITDA  14,291,832   14,102,995   25,076,498   24,050,935 
PPP loan forgiveness           (275,494)
Other income  (142,353)     (267,230)   
Loss on early debt extinguishment        241,878    
Gain on sale of assets  (4,400)     (4,400)   
Gain on involuntary conversion of assets  (112,645)  (763,169)  (235,037)  (779,645)
Subtotal  14,032,434   13,339,826   24,811,709   22,995,796 
Corporate general and administrative  1,580,373   1,789,041   3,496,898   3,769,805 
Realized and unrealized (gain) loss on hedging activities  84,872   (286,831)  (250,573)  155,632 
Hotel EBITDA $15,697,679  $14,842,036  $28,058,034  $26,921,233 

Tables below are reflected in thousands of dollars:

Reconciliation of Outlook of Net Income 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)
Realized and 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 Income 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 
Realized and 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 common share and unit), Adjusted FFO (including Adjusted FFO per common share and unit), 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 accrues 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) realized or 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 Data