UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): May 13, 2014
SOTHERLY HOTELS INC.
SOTHERLY HOTELS LP
(Exact Name of Registrant as Specified in its Charter)
Maryland (Sotherly Hotels Inc.) | 001-32379 (Sotherly Hotels Inc.) | 20-1531029 (Sotherly Hotels Inc.) | ||
Delaware (Sotherly Hotels LP) | 001-36091 (Sotherly Hotels LP) | 20-1965427 (Sotherly Hotels LP) | ||
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
410 W. Francis Street
Williamsburg, Virginia 23185
(757) 229-5648
(Address, including Zip Code and Telephone Number, including Area Code, of Principal Executive Offices)
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 | Results of Operations and Financial Condition. |
On May 13, 2014, Sotherly Hotels Inc., a Maryland corporation (the Company) and the sole general partner of Sotherly Hotels LP, a Delaware limited partnership, issued a press release (the Press Release) announcing the results of operations and financial condition of the Company for the quarter ended March 31, 2014. A copy of the Press Release is furnished as Exhibit 99.1 to this report and is incorporated by reference herein.
The Press Release contains non-GAAP financial measures as defined in Item 10 of Regulation S-K of the Securities Exchange Act of 1934, as amended (the Exchange Act). In the Press Release, the Company has provided reconciliations of the non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with generally accepted accounting principles in the United States.
The information contained in this Form 8-K is furnished under Item 2.02 Results of Operations and Financial Condition in accordance with SEC Release 33-8216. The information in this Form 8-K and the Exhibit attached hereto shall not be deemed filed for the purposes of Section 18 of the Exchange Act, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 | Financial Statements and Exhibits. |
(a) Exhibits
99.1 Press Release of Sotherly Hotels Inc. dated May 13, 2014, reporting financial results for the quarter ended March 31, 2014.
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: May 13, 2014
SOTHERLY HOTELS INC. | ||
By: | /s/ Andrew M. Sims | |
Andrew M. Sims | ||
Chief Executive Officer | ||
SOTHERLY HOTELS LP | ||
by its General Partner, | ||
SOTHERLY HOTELS INC. | ||
By: | /s/ Andrew M. Sims | |
Andrew M. Sims | ||
Chief Executive Officer |
3
Exhibit List
99.1 Press Release of Sotherly Hotels Inc. dated May 13, 2014, reporting financial results for the quarter ended March 31, 2014.
4
Exhibit 99.1
FOR IMMEDIATE RELEASE
TUESDAY, MAY 13, 2014
SOTHERLY HOTELS INC. REPORTS FINANCIAL RESULTS
FOR THE FIRST QUARTER 2014
Williamsburg, Virginia May 13, 2014 Sotherly Hotels Inc. (NASDAQ: SOHO), (Sotherly, SoTHERLY, or the Company), a self-managed and self-administered lodging real estate investment trust (a REIT), today reported its consolidated results for the first quarter ended March 31, 2014. The Companys results include the following*:
Three Months ended | ||||||||
March 31, 2014 | March 31, 2013 | |||||||
(in $000s, except per share data) | ||||||||
Total Revenue |
$ | 25,010 | $ | 20,190 | ||||
Net income (loss) attributable to the Company |
783 | (2,595 | ) | |||||
EBITDA |
5,883 | 1,880 | ||||||
Adjusted EBITDA |
6,038 | 4,622 | ||||||
Hotel EBITDA |
6,319 | 4,848 | ||||||
FFO |
3,575 | (1,168 | ) | |||||
Adjusted FFO |
2,995 | 2,173 | ||||||
Net income (loss) per share attributable to the Company |
$ | 0.08 | $ | (0.26 | ) | |||
FFO per share and unit |
0.27 | (0.09 | ) | |||||
Adjusted FFO per share and unit |
0.23 | 0.17 |
(*) | Earnings before interest, taxes, depreciation and amortization (EBITDA), adjusted EBITDA, hotel EBITDA, funds from operations (FFO), adjusted FFO, FFO per share and unit and adjusted FFO per 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. All references in this release to the Company, Sotherly, 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:
| Adjusted FFO. The Company generated adjusted FFO of approximately $3.0 million during the first quarter 2014, an increase of 37.9% or approximately $0.8 million over the first quarter 2013. |
| Common Dividends. On April 21, 2014, the Company announced an 11.1% increase in its quarterly dividend (distribution) on its common stock (and units) to $0.050 per share (and unit), payable on July 11, 2014 to stockholders (and unitholders) of record as of June 13, 2014. |
Sotherly Hotels Inc.
Add 1
| RevPAR. Room revenue per available room (RevPAR) for the Companys wholly-owned properties during the first quarter 2014 increased 8.3% over the first quarter 2013 to $81.14 driven by a 2.5% increase in occupancy and a 5.6% increase in average daily rate (ADR). |
| Hotel EBITDA. The Company generated hotel EBITDA of approximately $6.3 million during the first quarter 2014, an increase of 30.3% or approximately $1.5 million over the first quarter 2013. |
| Adjusted EBITDA. The Company generated adjusted EBITDA of approximately $6.0 million during the first quarter 2014, an increase of 30.7% or approximately $1.4 million over the first quarter 2013. |
Andrew M. Sims, Chairman and Chief Executive Officer of Sotherly Hotels Inc., commented, We had a stellar first quarter, which resulted from last years balance sheet restructuring, strength in our core markets, and our expanding portfolio of hotels. We are pleased with the results and are optimistic about the balance of the year.
Acquisition
On March 27, 2014, the Company acquired the Georgian Terrace in Atlanta, Georgia for approximately $61.1 million. As a part of the transaction, the Company closed on a $41.5 million loan with Bank of the Ozarks collateralized by a first mortgage on the property. The loan matures in March 2017, but can be extended through the fourth and fifth anniversary of the commencement date of the loan, subject to certain terms and conditions. The loan bears a floating rate of interest of 3-month LIBOR plus 3.75%, with a 4.00% interest rate floor and requires payments of interest-only during the first twelve months, after which the loan amortizes on a 25-year schedule.
On March 26, 2014, the Company entered into a Note Agreement, Guaranty, and Pledge Agreement to secure a $19.0 million secured loan (the Bridge Loan) with Richmond Hill Capital Partners, LP and Essex Equity Joint Investment Vehicle, LLC. The Bridge Loan bears interest at a fixed rate of 10.00%, is subject to a prepayment premium if the loan is prepaid in full or in part prior to its maturity on March 26, 2015, and requires mandatory prepayment upon certain events. Proceeds of the Bridge Loan were used to partially fund the acquisition of the Georgian Terrace.
The balance of the cash portion of the purchase price was funded by the Company with available cash.
Financing Transactions
On March 31, 2014, the Company entered into a First Amendment and other amended loan documents to extend the maturity date and secure additional proceeds on the original $30.0 million mortgage on the Hilton Philadelphia Airport hotel with its existing lender, TD Bank, N.A. Pursuant to the First Amendment and other amended loan documents, the principal balance of the mortgage was increased by $5.6 million to approximately $34.1 million and the maturity extended to April 1, 2019, with no prepayment penalty. The mortgage continues to bear a floating rate of interest of 1-month LIBOR plus 3.00%, with a LIBOR floor of 0.50% and re-amortizes over the 25-year period that began with the commencement of the mortgage in March 2012.
Sotherly Hotels Inc.
Add 2
Balance Sheet/Liquidity
At March 31, 2014, the Company had total cash of approximately $18.4 million, consisting of available cash and cash equivalents of approximately $13.0 million, and restricted cash of approximately $5.4 million reserved for real estate taxes, insurance, capital improvements and certain other expenses or otherwise restricted. The Company had approximately $253.2 million in outstanding debt at a weighted average interest rate of approximately 5.46%.
2014 Outlook
The Company is updating its prior guidance for 2014, accounting for current and expected performance within its portfolio as well as its recent acquisition of the Georgian Terrace. The guidance is predicated on estimates of occupancy and ADR that are consistent with the most recent 2014 calendar year forecasts by Smith Travel Research for the market segments in which the Company operates.
The table below reflects the Companys projections, within a range, of various financial measures for 2014, as compared to its prior guidance for 2014 (in $000s, except per share data):
Initial 2014 Guidance | Revised 2014 Guidance | |||||||||||||||
Low Range | High Range | Low Range | High Range | |||||||||||||
Total revenue |
$ | 103,171 | $ | 106,224 | $ | 118,020 | $ | 121,524 | ||||||||
Net income |
2,949 | 4,282 | 3,458 | 4,776 | ||||||||||||
EBITDA |
24,995 | 26,351 | 28,775 | 30,128 | ||||||||||||
Hotel EBITDA |
26,294 | 28,293 | 30,854 | 32,393 | ||||||||||||
FFO |
12,599 | 13,932 | 13,108 | 14,426 | ||||||||||||
Adjusted FFO |
13,099 | 14,432 | 13,759 | 15,077 | ||||||||||||
Net income per share attributable to the Company |
$ | 0.22 | $ | 0.33 | $ | 0.26 | $ | 0.36 | ||||||||
FFO per share and unit |
0.96 | 1.06 | 1.00 | 1.10 | ||||||||||||
Adjusted FFO per share and unit |
1.00 | 1.10 | 1.05 | 1.15 |
Earnings Call/Webcast
The Company will conduct its first quarter 2014 conference call for investors and other interested parties at 10:00 a.m. Eastern Time on Tuesday, May 13, 2014. The conference call will be accessible by telephone and through the Internet. Interested individuals are
Sotherly Hotels Inc.
Add 3
invited to listen to the call by telephone at 888-317-6016 (United States) or 855-669-9657 (Canada) or +1 412-317-6016 (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 May 13, 2014 through March 31, 2015. To access the rebroadcast, dial 877-344-7529 and enter conference number 10044206. A replay of the call also will be available on the Internet at www.sotherlyhotels.com until March 31, 2015.
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 Companys portfolio consists of investments in twelve hotel properties, eleven of which are wholly-owned and comprise 2,698 rooms. The Company also has a 25.0% interest in the Crowne Plaza Hollywood Beach Resort. Many of the Companys properties operate under the Hilton, Crowne Plaza, DoubleTree, Sheraton and Holiday Inn brands. 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 and Section 21E of the Securities Exchange Act of 1934. 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 Companys 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 Companys 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 Companys hotels and the demand for hotel products and services; risks associated with the hotel industry, including competition, increases in wages and other labor costs, energy costs and other operating costs; the magnitude and sustainability of the economic recovery in the hospitality industry and in the markets in which the Company operates; the availability and terms of financing and capital and the
Sotherly Hotels Inc.
Add 4
general volatility of the securities markets; risks associated with the level of the Companys 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 Companys hotels; risks associated with the conflicts of interest of the Companys officers and directors; risks associated with redevelopment and repositioning projects, including delays and cost overruns; supply and demand for hotel rooms in the Companys current and proposed market areas; the Companys ability to acquire additional properties and the risk that potential acquisitions may not perform in accordance with expectations; the Companys ability to successfully expand into new markets; legislative/regulatory changes, including changes to laws governing taxation of REITs; the Companys ability to maintain its qualification as a REIT; and the Companys ability to maintain adequate insurance coverage. These risks and uncertainties are described in greater detail under Risk Factors in the Companys 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.
Add 5
SOTHERLY HOTELS INC.
CONSOLIDATED BALANCE SHEETS
March 31, 2014 (unaudited) |
December 31, 2013 (audited) |
|||||||
ASSETS |
||||||||
Investment in hotel properties, net |
$ | 262,204,677 | $ | 202,645,633 | ||||
Investment in joint venture |
2,083,590 | 2,446,039 | ||||||
Cash and cash equivalents |
13,008,035 | 9,376,628 | ||||||
Restricted cash |
5,439,820 | 3,796,141 | ||||||
Accounts receivable, net |
3,367,565 | 1,982,091 | ||||||
Accounts receivable-affiliate |
77,692 | 101,439 | ||||||
Prepaid expenses, inventory and other assets |
3,459,365 | 2,444,975 | ||||||
Shell Island sublease, net |
180,147 | 240,196 | ||||||
Deferred income taxes |
1,921,441 | 1,186,122 | ||||||
Deferred financing costs, net |
5,066,625 | 3,820,838 | ||||||
|
|
|
|
|||||
TOTAL ASSETS |
$ | 296,808,957 | $ | 228,040,102 | ||||
|
|
|
|
|||||
LIABILITIES |
||||||||
Mortgage debt |
$ | 206,554,064 | $ | 160,363,549 | ||||
Bridge loan |
19,000,000 | | ||||||
Unsecured notes |
27,600,000 | 27,600,000 | ||||||
Accounts payable and accrued liabilities |
9,677,240 | 7,650,219 | ||||||
Advance deposits |
1,573,335 | 666,758 | ||||||
Dividends and distributions payable |
589,851 | 588,197 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES |
264,994,490 | 196,868,723 | ||||||
|
|
|
|
|||||
Commitments and contingencies |
||||||||
EQUITY |
||||||||
Sotherly Hotels Inc. stockholders equity |
||||||||
Preferred stock, par value $0.01; 1,000,000 shares authorized; 0 shares issued and outstanding at each March 31, 2014 and December 31, 2013 |
| | ||||||
Common stock, par value $0.01; 49,000,000 shares authorized; 10,243,677 shares and 10,206,927 shares issued and outstanding at March 31, 2014 and December 31, 2013, respectively |
102,437 | 102,069 | ||||||
Additional paid in capital |
57,764,370 | 57,534,113 | ||||||
Distributions in excess of retained earnings |
(31,888,880 | ) | (32,210,917 | ) | ||||
|
|
|
|
|||||
Total Sotherly Hotels Inc. stockholders equity |
25,977,927 | 25,425,265 | ||||||
Noncontrolling interest |
5,836,540 | 5,746,114 | ||||||
|
|
|
|
|||||
TOTAL EQUITY |
31,814,467 | 31,171,379 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES AND EQUITY |
$ | 296,808,957 | $ | 228,040,102 | ||||
|
|
|
|
Sotherly Hotels Inc.
Add 6
SOTHERLY HOTELS INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
Quarter ended | Quarter ended | |||||||
March 31, 2014 | March 31, 2013 | |||||||
REVENUE |
||||||||
Rooms department |
$ | 17,453,189 | $ | 14,249,959 | ||||
Food and beverage department |
6,251,683 | 4,851,571 | ||||||
Other operating departments |
1,305,517 | 1,088,282 | ||||||
|
|
|
|
|||||
Total revenue |
25,010,389 | 20,189,812 | ||||||
|
|
|
|
|||||
EXPENSES |
||||||||
Hotel operating expenses |
||||||||
Rooms department |
4,751,526 | 4,013,733 | ||||||
Food and beverage department |
4,070,370 | 3,224,480 | ||||||
Other operating departments |
201,507 | 106,674 | ||||||
Indirect |
9,483,873 | 7,815,061 | ||||||
|
|
|
|
|||||
Total hotel operating expenses |
18,507,276 | 15,159,948 | ||||||
Depreciation and amortization |
2,434,328 | 2,052,821 | ||||||
Corporate general and administrative |
1,307,790 | 1,093,787 | ||||||
|
|
|
|
|||||
Total operating expenses |
22,249,394 | 18,306,556 | ||||||
|
|
|
|
|||||
NET OPERATING INCOME |
2,760,995 | 1,883,256 | ||||||
Other income (expense) |
||||||||
Interest expense |
(2,883,439 | ) | (2,680,547 | ) | ||||
Interest income |
1,889 | 3,906 | ||||||
Equity income in joint venture |
387,550 | 469,739 | ||||||
Unrealized loss on warrant derivative |
| (2,769,065 | ) | |||||
|
|
|
|
|||||
Net income (loss) before taxes |
266,995 | (3,092,711 | ) | |||||
Income tax benefit (provision) |
735,319 | (263,055 | ) | |||||
|
|
|
|
|||||
Net income (loss) |
1,002,314 | (3,355,766 | ) | |||||
Add: Net (income) loss attributable to the noncontrolling interest |
(219,312 | ) | 760,850 | |||||
|
|
|
|
|||||
Net income (loss) attributable to the Company |
$ | 783,002 | $ | (2,594,916 | ) | |||
|
|
|
|
|||||
Net income (loss) per share |
$ | 0.08 | $ | (0.26 | ) | |||
Weighted average number of shares outstanding |
10,225,710 | 10,080,375 |
Sotherly Hotels Inc.
Add 7
SOTHERLY HOTELS INC.
KEY OPERATING METRICS
(unaudited)
The following tables illustrate the key operating metrics for the three months ended March 31, 2014 and 2013, respectively, for the Companys wholly-owned properties during each respective reporting period (consolidated properties) as well as the nine wholly-owned properties in the portfolio that were under the Companys control during both the three months ended March 31, 2014 and the corresponding period in 2013 (same-store properties). Accordingly, the same-store data does not reflect the performance of the Crowne Plaza Houston Downtown, which was acquired in November 2013, or the Georgian Terrace, which was acquired in March 2014. Each table excludes performance data for the Crowne Plaza Hollywood Beach Resort, which was acquired through a joint venture in August 2007 and in which the Company has a 25.0% indirect interest.
Consolidated Properties (All Hotels) | Three Months Ended March 31, | |||||||||||
2014 | 2013 | Variance | ||||||||||
Occupancy |
67.3 | % | 65.6 | % | 2.5 | % | ||||||
ADR |
$ | 120.60 | $ | 114.19 | 5.6 | % | ||||||
RevPAR |
$ | 81.14 | $ | 74.93 | 8.3 | % |
Same-Store Properties (9 Hotels) | Three Months Ended March 31, | |||||||||||
2014 | 2013 | Variance | ||||||||||
Occupancy |
65.7 | % | 65.6 | % | 0.1 | % | ||||||
ADR |
$ | 116.93 | $ | 114.19 | 2.4 | % | ||||||
RevPAR |
$ | 76.81 | $ | 74.93 | 2.5 | % |
Sotherly Hotels Inc.
Add 8
SOTHERLY HOTELS INC.
SUPPLEMENTAL DATA
(unaudited)
The following tables illustrate the key operating metrics for the three months ended March 31, 2014, 2013 and 2012, respectively, for each of the Companys wholly-owned properties during each respective reporting period as well as the Companys joint venture property, Crowne Plaza Hollywood Beach Resort, in which it owns a 25.0% interest.
Occupancy
Q1 2014 | Q1 2013 | Q1 2012 | ||||||||||
Crowne Plaza Hampton Marina |
40.0 | % | 38.9 | % | 45.6 | % | ||||||
Crowne Plaza Hollywood Beach |
89.6 | % | 88.6 | % | 87.5 | % | ||||||
Crowne Plaza Houston Downtown* |
79.6 | % | ||||||||||
Crowne Plaza Jacksonville Riverfront |
65.9 | % | 62.5 | % | 72.5 | % | ||||||
Crowne Plaza Tampa Westshore |
85.6 | % | 81.4 | % | 83.7 | % | ||||||
DoubleTree by Hilton Raleigh Brownstone University |
73.0 | % | 69.6 | % | 61.5 | % | ||||||
The Georgian Terrace* |
76.9 | % | ||||||||||
Hilton Philadelphia Airport |
79.2 | % | 74.5 | % | 69.8 | % | ||||||
Hilton Savannah DeSoto |
70.1 | % | 68.0 | % | 73.5 | % | ||||||
Hilton Wilmington Riverside |
55.4 | % | 64.4 | % | 63.2 | % | ||||||
Holiday Inn Laurel West |
50.6 | % | 58.5 | % | 56.6 | % | ||||||
Sheraton Louisville Riverside |
59.8 | % | 63.1 | % | 57.0 | % |
* | Data is provided for only those periods in which the Company owned the property. |
ADR
Q1 2014 | Q1 2013 | Q1 2012 | ||||||||||
Crowne Plaza Hampton Marina |
$ | 81.57 | $ | 82.32 | $ | 77.03 | ||||||
Crowne Plaza Hollywood Beach |
$ | 207.62 | $ | 207.01 | $ | 178.52 | ||||||
Crowne Plaza Houston Downtown* |
$ | 142.82 | ||||||||||
Crowne Plaza Jacksonville Riverfront |
$ | 97.49 | $ | 95.92 | $ | 94.20 | ||||||
Crowne Plaza Tampa Westshore |
$ | 114.50 | $ | 106.62 | $ | 104.41 |
Sotherly Hotels Inc.
Add 9
Q1 2014 | Q1 2013 | Q1 2012 | ||||||||||
DoubleTree by Hilton Raleigh Brownstone University |
$ | 119.68 | $ | 108.88 | $ | 99.32 | ||||||
The Georgian Terrace* |
$ | 157.19 | ||||||||||
Hilton Philadelphia Airport |
$ | 125.77 | $ | 128.41 | $ | 126.63 | ||||||
Hilton Savannah DeSoto |
$ | 141.85 | $ | 139.37 | $ | 130.75 | ||||||
Hilton Wilmington Riverside |
$ | 125.37 | $ | 124.48 | $ | 119.31 | ||||||
Holiday Inn Laurel West |
$ | 88.27 | $ | 91.38 | $ | 90.65 | ||||||
Sheraton Louisville Riverside |
$ | 129.88 | $ | 121.07 | $ | 118.72 |
* | Data is provided for only those periods in which the Company owned the property. |
RevPAR
Q1 2014 | Q1 2013 | Q1 2012 | ||||||||||
Crowne Plaza Hampton Marina |
$ | 32.60 | $ | 32.00 | $ | 35.09 | ||||||
Crowne Plaza Hollywood Beach |
$ | 186.06 | $ | 183.47 | $ | 156.25 | ||||||
Crowne Plaza Houston Downtown* |
$ | 113.62 | ||||||||||
Crowne Plaza Jacksonville Riverfront |
$ | 64.29 | $ | 59.97 | $ | 68.31 | ||||||
Crowne Plaza Tampa Westshore |
$ | 97.96 | $ | 86.79 | $ | 87.41 | ||||||
DoubleTree by Hilton Raleigh Brownstone University |
$ | 87.38 | $ | 75.76 | $ | 61.05 | ||||||
The Georgian Terrace* |
$ | 120.93 | ||||||||||
Hilton Philadelphia Airport |
$ | 99.57 | $ | 95.69 | $ | 88.38 | ||||||
Hilton Savannah DeSoto |
$ | 99.43 | $ | 94.77 | $ | 96.12 | ||||||
Hilton Wilmington Riverside |
$ | 69.49 | $ | 80.19 | $ | 75.44 | ||||||
Holiday Inn Laurel West |
$ | 44.71 | $ | 53.47 | $ | 51.28 | ||||||
Sheraton Louisville Riverside |
$ | 77.63 | $ | 76.42 | $ | 67.62 |
* | Data is provided for only those periods in which the Company owned the property. |
Sotherly Hotels Inc.
Add 10
SOTHERLY HOTELS INC.
RECONCILIATION OF NET INCOME (LOSS) TO
FFO, Adjusted FFO, EBITDA, Adjusted EBITDA and Hotel EBITDA
(unaudited)
Three months ended March 31, | ||||||||
2014 | 2013 | |||||||
Net income (loss) attributable to the Company |
$ | 783,002 | $ | (2,594,916 | ) | |||
Noncontrolling interest |
219,312 | (760,850 | ) | |||||
Depreciation and amortization |
2,434,328 | 2,052,821 | ||||||
Equity in depreciation and amortization of joint venture |
138,684 | 135,101 | ||||||
|
|
|
|
|||||
FFO |
3,575,326 | (1,167,844 | ) | |||||
Unrealized (gain)/loss on hedging activities(1) |
| (27,323 | ) | |||||
Unrealized loss on warrant derivative |
| 2,769,065 | ||||||
(Increase) decrease in deferred income taxes |
(735,319 | ) | 261,696 | |||||
Acquisition costs |
155,187 | | ||||||
Loss on early extinguishment of debt(2) |
| 337,136 | ||||||
|
|
|
|
|||||
Adjusted FFO |
$ | 2,995,194 | $ | 2,172,730 | ||||
|
|
|
|
|||||
Weighted average shares outstanding |
10,225,710 | 10,080,375 | ||||||
Weighted average units outstanding |
2,864,127 | 2,955,617 | ||||||
|
|
|
|
|||||
Weighted average shares and units |
13,089,837 | 13,035,992 | ||||||
|
|
|
|
|||||
FFO per share and unit |
$ | 0.27 | $ | (0.09 | ) | |||
|
|
|
|
|||||
Adjusted FFO per share and unit |
$ | 0.23 | $ | 0.17 | ||||
|
|
|
|
|||||
Three months ended March 31, | ||||||||
2014 | 2013 | |||||||
Net income (loss) attributable to the Company |
$ | 783,002 | $ | (2,594,916 | ) | |||
Noncontrolling interest |
219,312 | (760,850 | ) | |||||
Interest expense |
2,883,439 | 2,680,547 | ||||||
Interest income |
(1,889 | ) | (3,906 | ) | ||||
Income tax (benefit) provision |
(735,319 | ) | 263,055 | |||||
Depreciation and amortization |
2,434,328 | 2,052,821 | ||||||
Equity in interest expense and depreciation and amortization of joint venture |
300,225 | 243,170 | ||||||
|
|
|
|
|||||
EBITDA |
5,883,098 | 1,879,921 | ||||||
Unrealized (gain)/loss on hedging activities(1) |
| (27,323 | ) | |||||
Unrealized loss on warrant derivative |
| 2,769,065 | ||||||
Acquisition costs |
155,187 | | ||||||
|
|
|
|
|||||
Adjusted EBITDA |
6,038,285 | 4,621,663 | ||||||
Corporate general and administrative |
1,152,603 | 1,093,787 | ||||||
Equity in Adjusted EBITDA of joint venture |
(687,775 | ) | (685,586 | ) | ||||
Net lease rental income |
(87,500 | ) | (87,500 | ) | ||||
Other fee income |
(96,440 | ) | (94,323 | ) | ||||
|
|
|
|
|||||
Hotel EBITDA |
$ | 6,319,173 | $ | 4,848,041 | ||||
|
|
|
|
(1) | Includes equity in unrealized (gain)/loss on hedging activities of joint venture. |
(2) | Reflected in interest expense for the periods presented above. |
Sotherly Hotels Inc.
Add 11
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 Companys performance and could be considered along with, not alternatives to, net income (loss) as a measure of the Companys performance. These measures do not represent cash generated from operating activities determined by generally accepted accounting principles (GAAP) or amounts available for the Companys 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 companys 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.
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) equity in the income or loss of equity investees, (4) unrealized gains and losses on derivative instruments not included in other comprehensive income, (5) gains and losses on disposal of assets, (6) realized gains and losses on investments, (7) impairment of long-lived assets or investments, (8) corporate general and administrative expense; (9) depreciation and amortization; and (10) other operating revenue not related to the Companys wholly-owned portfolio. We believe this provides a more complete understanding of the operating results over which the Companys 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 the Companys hotels and the effectiveness of third-party management companies operating the Companys business on a property-level basis. The Companys calculation of hotel EBITDA may be different from similar measures calculated by other REITs.
Sotherly Hotels Inc.
Add 12
Adjusted FFO and Adjusted EBITDA
The Company presents adjusted FFO, including adjusted FFO per share and unit, and adjusted EBITDA, which adjusts for certain additional items including any unrealized gain (loss) on its hedging instruments or warrant derivative, loan impairment losses, losses on early extinguishment of debt, aborted offering costs, costs associated with the departure of executive officers and acquisition transaction costs. The Company excludes these items as it believes it allows for meaningful comparisons between periods and among other REITs and is more indicative of the on-going performance of its business and assets. The Companys calculation of adjusted FFO and adjusted EBITDA may be different from similar measures calculated by other REITs.
<0CIA^AX(M:YAFTSC$BDT983*9&
MW7;`X%^SFL6C$4S\0Q!;<*:E6#HZA"@!A,4@DL:U[[*Y[.,ZJ\MGRY5/27P=
MV\[6_P"JWJ.AE51A.J;H?^),+`5U7Y8R,=OQ3D.W;_\`MFGWN*O+?\BKN NVK97A"54H[Q%L%/"<#S[4+0=?*M%L=
M@-2LJP>*UES9^^QAN^D\4/IJRPN.A<%9S[MH=6(489-D34"-R&2.+>,6*)1$
MYQHB]83#\KHZ2
MERO*C27=^]DX3GRS'F=*F%K23_W@1&K0=$5Z3-:VWDV?2_U#Z5],7&KY[267
MZJJNLK$LKE3?6%C^4$1C>,X$DJ_1QAWH4?-8)BH_5BBH_P`6YQE_I*N]EW