Skip to main content

Sotherly Hotels Inc. Reports Financial Results for the Fourth Quarter Ended December 31, 2024

WILLIAMSBURG, Va., March 13, 2025 (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, 2024. The Company’s results include the following*:

 Three Months Ended  Years Ended 
 December 31, 2024  December 31, 2023  December 31, 2024  December 31, 2023 
 ($ in thousands except per share data)  ($ in thousands except per share data) 
Total revenues$43,952  $42,148  $181,894  $173,838 
Net (loss) income (1,118)  (770)  1,180   3,810 
Net loss attributable to common stockholders (3,034)  (2,683)  (6,675)  (4,036)
            
EBITDA 9,383   8,490   40,883   39,079 
Hotel EBITDA 10,668   10,300   46,813   44,788 
            
FFO attributable to common stockholders and unitholders 1,571   1,915   12,017   13,193 
Adjusted FFO attributable to common stockholders and unitholders 1,955   2,803   14,290   14,542 
            
Net loss per common share – diluted$(0.16) $(0.14) $(0.34) $(0.22)
FFO per common share and unit$0.08  $0.10  $0.61  $0.68 
Adjusted FFO per common share and unit$0.10  $0.14  $0.72  $0.75 
                

(*)  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 (loss) income 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 2.6% to $108.99, for the three months ended December 31, 2024, from $106.25 in the comparable period in 2023. Changes in RevPAR were driven by a 4.1% increase in occupancy to 64.1% from 60.0% in the comparable 2023 period, and a 3.9% decrease in the average daily rate (“ADR”) to $170.10 for the three months ended December 31, 2024, from $177.07 for the comparable period in 2023. For the twelve months ended December 31, 2024, RevPAR increased 3.7% to $119.26, from $114.96 in the comparable period in 2023. Changes in RevPAR were driven by an increase in the occupancy to 67.2% for the twelve months ended December 31, 2024, from 62.8% for the comparable period in 2023 and by a 3.0% decrease in ADR to $177.56 from $182.97 in the comparable 2023 period.
  • Revenue. Total revenue increased to approximately $44.0 million, from approximately $42.1 million, for the three months ended December 31, 2024 and 2023, respectively. For the twelve months ended December 31, 2024, total revenue increased to approximately $181.9 million, from approximately $173.8 million during the comparable period in 2023.
  • Net loss attributable to common stockholders. For the three months ended December 31, 2024, net loss attributable to common stockholders increased approximately $0.4 million, compared to the three months ended December 31, 2023, from a loss of approximately $2.7 million to a loss of approximately $3.0 million. For the twelve months ended December 31, 2024, net loss attributable to common stockholders increased 65.4%, or approximately $2.7 million, over the twelve months ended December 31, 2023, from a loss of approximately $4.0 million to a loss of approximately $6.7 million. 
  • Hotel EBITDA. Hotel EBITDA increased to approximately $10.7 million for the three months ended December 31, 2024, from approximately $10.3 million for the comparable period in 2023. Hotel EBITDA for the twelve months ended December 31, 2024 increased approximately $2.0 million to approximately $46.8 million, from approximately $44.8 million generated in the comparable 2023 period.
  • Adjusted FFO attributable to common stockholders and unitholders. For the three months ended December 31, 2024, Adjusted FFO attributable to common stockholders and unitholders decreased 30.3%, or approximately $0.8 million, over the three months ended December 31, 2023, from approximately $2.8 million to approximately $2.0 million. For the twelve months ended December 31, 2024, adjusted FFO attributable to common stockholders and unitholders decreased 1.7%, or by approximately $0.2 million, over the twelve months ended December 31, 2023, from approximately $14.5 million to approximately $14.3 million.
  • Preferred Dividends. On January 28, 2025 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 14, 2025 to shareholders of record as of February 28, 2025.

Dave Folsom, President and Chief Executive Officer of Sotherly Hotels Inc., commented, “The fourth quarter continued the positive trends we witnessed in 2024, as both total revenues and Hotel EBITDA saw incremental increases over the fourth quarter of 2023. In the quarter, total revenues were $44.0 million, an increase of $1.8 million over the fourth quarter of 2023. For the full year, Sotherly’s total revenues continued to grow, increasing by 4.6%, or more than $8.0 million to $181.9 million. For 2024, total Hotel EBITDA increased $2.0 million to $46.8 million, a 4.5% increase. Throughout 2024, Sotherly continued to successfully navigate the mortgage markets, by completing refinancings or extensions of mortgages at several of its hotels, including the DoubleTree at the Philadelphia Airport; Hotel Alba, in Tampa; and the DoubleTree in Jacksonville, Florida. Concurrently, the Company continues its efforts in executing life cycle improvements in conjunction with the renewal of Hilton franchises at its DoubleTree locations in Philadelphia and Jacksonville. Restoration of post Hurricane Helene damage at the Hotel Alba in Tampa continues to proceed. The hotel was fully operational in Q4. To date, the work associated with this fully insured casualty, including significant business interruption insurance proceeds, has been efficiently executed and only final FF&E replacements and elevator work remain to be accomplished. Looking ahead to 2025, Sotherly is encouraged by ongoing improvements in demand at many of our markets that were slow to recover following the pandemic. Our hotels in Houston, Atlanta, Hollywood (Florida), and Philadelphia continue to meet enhanced revenue and profitability targets as we transition into Q1 of 2025, which is an encouraging sign for the total portfolio.”

Balance Sheet/Liquidity

As of December 31, 2024, the Company had approximately $28.7 million of available cash and cash equivalents, of which approximately $21.4 million was reserved for real estate taxes, insurance, capital improvements and certain other expenses or otherwise restricted. The Company had principal balances of approximately $319.3 million in outstanding debt, including mortgage and unsecured principal balances, at a weighted average interest rate of approximately 5.88%.

2025 Outlook

Set forth below is the Company’s guidance for 2025. The table below reflects the Company’s projections, within a range, of various financial measures for 2025, in thousands of dollars, except per share and RevPAR data:

 2025 Guidance 
 Low Range  High Range 
   
Total revenues$183,388  $188,168 
Net (loss) income (676)  129 
Net loss attributable to common stockholders and unitholders (8,651)  (7,846)
      
EBITDA 41,879   42,704 
Hotel EBITDA 48,829   49,619 
      
FFO attributable to common stockholders and unitholders 10,539   11,344 
Adjusted FFO attributable to common stockholders and unitholders 11,544   12,349 
      
Net loss per share attributable to common stockholders$(0.43) $(0.39)
FFO per common share and unit$0.52  $0.56 
Adjusted FFO per common share and unit$0.57  $0.61 
Rev PAR$119.77  $122.89 
Hotel EBITDA margin 26.1%  26.4%
        

Earnings Call/Webcast

The Company will conduct its fourth quarter 2024 conference call for investors and other interested parties at 10:00 a.m. Eastern Time on Thursday, March 13, 2025. 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 538548. 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 13, 2025 through March 20, 2025. To access the rebroadcast, dial 866-813-9403 and enter access code 963139.

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
 
 December 31, 2024  December 31, 2023 
 (unaudited)    
ASSETS     
Investment in hotel properties, net$372,376,626  $354,919,106 
Cash and cash equivalents 7,327,880   17,101,993 
Restricted cash 21,382,595   9,134,347 
Accounts receivable, net 7,525,356   5,945,724 
Prepaid expenses, inventory and other assets 5,763,463   6,342,310 
TOTAL ASSETS$414,375,920  $393,443,480 
LIABILITIES     
Mortgage loans, net$316,516,148  $315,989,194 
Unsecured notes 658,766   1,536,809 
Finance lease liabilities 23,201,751    
Accounts payable and accrued liabilities 26,577,504   23,315,677 
Advance deposits 3,734,825   2,614,981 
Dividends and distributions payable 2,088,160   2,088,160 
TOTAL LIABILITIES$372,777,154  $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 December 31, 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 December 31, 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 December 31, 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 December 31, 2024 and 19,696,805
shares issued and outstanding at December 31, 2023.
 198,492   196,968 
Additional paid-in capital 175,372,798   175,779,222 
Unearned ESOP shares (862,107)  (1,764,507)
Distributions in excess of retained earnings (131,695,891)  (125,021,013)
Total Sotherly Hotels Inc. stockholders’ equity 43,053,025   49,230,403 
Noncontrolling interest (1,454,259)  (1,331,744)
TOTAL EQUITY 41,598,766   47,898,659 
TOTAL LIABILITIES AND EQUITY$414,375,920  $393,443,480 

SOTHERLY HOTELS INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
 Three Months Ended  Three Months Ended  Twelve Months Ended  Twelve Months Ended 
 December 31, 2024  December 31, 2023  December 31, 2024  December 31, 2023 
 (unaudited)  (unaudited)  (unaudited)    
REVENUE           
Rooms department$27,599,988  $26,833,037  $119,079,903  $114,748,834 
Food and beverage department 9,213,415   9,459,507   36,626,906   35,231,959 
Other operating departments 7,138,105   5,855,541   26,187,478   23,857,264 
Total revenue 43,951,508   42,148,085   181,894,287   173,838,057 
EXPENSES           
Hotel operating expenses           
Rooms department 6,774,652   6,311,024   27,376,330   26,177,539 
Food and beverage department 6,630,777   6,277,356   25,429,218   24,211,133 
Other operating departments 1,918,947   2,212,299   9,428,889   9,031,960 
Indirect 17,959,385   17,047,644   72,847,022   69,629,724 
Total hotel operating expenses 33,283,761   31,848,323   135,081,459   129,050,356 
Depreciation and amortization 4,933,118   4,732,225   19,380,906   18,788,748 
Gain on disposal of assets          (4,700)
Corporate general and administrative 1,819,995   1,619,882   6,788,460   7,078,222 
Total hotel operating expenses 40,036,874   38,200,430   161,250,825   154,912,626 
NET OPERATING INCOME 3,914,634   3,947,655   20,643,462   18,925,431 
Other income (expense)           
Interest expense (5,651,055)  (4,719,497)  (20,882,681)  (17,588,091)
Interest income 114,573   209,868   692,756   802,183 
Other income 118,076   456,388   489,267   456,388 
Loss on early extinguishment of debt       (241,878)   
Realized gain on hedging activities       1,041,994    
Unrealized gain (loss) on hedging activities 181,464   (685,995)  (937,783)  (737,682)
PPP debt forgiveness          275,494 
Gain on sale of assets       4,400    
Gain on involuntary conversion of assets 235,234   39,667   502,808   1,371,041 
Net (loss) income before income taxes (1,087,074)  (751,914)  1,312,345   3,504,764 
Income tax (provision) benefit (30,504)  (17,732)  (132,491)  304,947 
Net (loss) income (1,117,578)  (769,646)  1,179,854   3,809,711 
Add: Net income (loss) attributable to noncontrolling interest 78,375   80,990   122,515   131,710 
Net (loss) income attributable to the Company (1,039,203)  (688,656)  1,302,369   3,941,421 
Undeclared distributions to preferred stockholders (1,994,313)  (1,994,313)  (7,977,250)  (7,977,250)
Net loss attributable to common stockholders$(3,033,516) $(2,682,969) $(6,674,881) $(4,035,829)
Net loss per share attributable to common stockholders:           
Basic$(0.16) $(0.14) $(0.34) $(0.22)
Diluted$(0.16) $(0.14) $(0.34) $(0.22)
Weighted average number of common shares outstanding           
Basic 19,444,027   19,136,558   19,417,448   18,843,032 
Diluted 19,444,027   19,136,558   19,417,448   18,843,032 


SOTHERLY HOTELS INC.
KEY OPERATING METRICS
(unaudited)
 

The following tables illustrate the key operating metrics for the three and twelve months ended December 31, 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 twelve months ended December 31, 2024 and the corresponding periods in 2023.

 Three Months Ended  Three Months Ended  Year Ended  Year Ended 
 December 31, 2024  December 31, 2023  December 31, 2024  December 31, 2023 
Actual Portfolio Metrics           
Occupancy % 64.6%  60.4%  67.4%  63.5%
ADR$166.78  $173.20  $173.25  $177.74 
RevPAR$107.68  $104.69  $116.78  $112.84 
Composite Portfolio Metrics           
Occupancy % 64.1%  60.0%  67.2%  62.8%
ADR$170.10  $177.07  $177.56  $182.97 
RevPAR$108.99  $106.25  $119.26  $114.96 



SOTHERLY HOTELS INC.
SUPPLEMENTAL DATA
(unaudited)
 

The following tables illustrate the key operating metrics for the three and twelve months ended December 31, 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

 Q4 2024  Q4 2023  Q4 2022 
 YTD  YTD  YTD 
The DeSoto
Savannah, Georgia
 71.2%  63.9%  60.5%
  72.4%  69.2%  65.7%
DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida
 65.2%  64.8%  62.9%
  67.7%  70.0%  68.8%
DoubleTree by Hilton Laurel
Laurel, Maryland
 56.6%  53.2%  57.6%
  57.1%  57.8%  59.7%
DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania
 68.0%  58.5%  60.9%
  64.7%  61.7%  64.6%
DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida
 70.1%  61.8%  47.9%
  67.9%  59.9%  60.6%
Georgian Terrace
Atlanta, Georgia
 59.2%  58.4%  59.8%
  57.8%  52.2%  51.8%
Hotel Alba Tampa, Tapestry Collection by Hilton
Tampa, Florida
 58.1%  76.8%  72.9%
  78.1%  77.8%  76.3%
Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina
 63.0%  61.8%  57.3%
  72.3%  69.2%  62.2%
Hyatt Centric Arlington
Arlington, Virginia
 73.9%  67.0%  65.7%
  77.0%  74.5%  64.3%
The Whitehall
Houston, Texas
 55.5%  38.0%  34.5%
  59.4%  44.1%  40.0%
Lyfe Resort & Residences(1)
Hollywood Beach, Florida
 52.1%  54.3%  34.5%
  60.7%  51.9%  52.8%
Hyde Beach House Resort & Residences(1)
Hollywood Beach, Florida
 54.2%  47.3%  27.0%
  62.6%  46.4%  42.4%
All properties weighted average 64.1%  60.0%  56.5%
  67.2%  62.8%  60.0%

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



ADR

 Q4 2024  Q4 2023  Q4 2022 
 YTD  YTD  YTD 
The DeSoto
Savannah, Georgia
$198.93  $213.38  $213.72 
 $209.24  $211.26  $211.49 
DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida
$143.59  $156.27  $160.82 
 $140.85  $148.42  $146.53 
DoubleTree by Hilton Laurel
Laurel, Maryland
$124.18  $125.18  $121.18 
 $128.94  $127.29  $117.20 
DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania
$131.32  $139.49  $150.63 
 $139.27  $141.15  $140.94 
DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida
$179.72  $179.01  $189.20 
 $187.58  $201.48  $206.18 
Georgian Terrace
Atlanta, Georgia
$170.99  $195.58  $200.04 
 $177.93  $194.12  $198.90 
Hotel Alba Tampa, Tapestry Collection by Hilton
Tampa, Florida
$160.91  $162.89  $162.40 
 $175.16  $177.00  $165.11 
Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina
$181.10  $172.46  $174.23 
 $185.96  $186.91  $183.90 
Hyatt Centric Arlington
Arlington, Virginia
$205.00  $210.64  $198.77 
 $209.44  $207.98  $187.12 
The Whitehall
Houston, Texas
$149.29  $145.33  $163.23 
 $153.50  $159.13  $150.17 
Lyfe Resort & Residences(1)
Hollywood Beach, Florida
$272.47  $287.73  $377.71 
 $297.70  $345.39  $420.53 
Hyde Beach House Resort & Residences(1)
Hollywood Beach, Florida
$248.39  $265.99  $299.55 
 $271.51  $305.56  $381.07 
All properties weighted average$170.10  $177.07  $180.05 
 $177.56  $182.97  $181.34 

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



RevPAR

 Q4 2024  Q4 2023  Q4 2022 
 YTD  YTD  YTD 
The DeSoto
Savannah, Georgia
$141.57  $136.46  $129.27 
 $151.51  $146.23  $139.00 
DoubleTree by Hilton Jacksonville Riverfront
Jacksonville, Florida
$93.62  $101.29  $101.10 
 $95.29  $103.90  $100.79 
DoubleTree by Hilton Laurel
Laurel, Maryland
$70.25  $66.54  $69.81 
 $73.67  $73.55  $69.98 
DoubleTree by Hilton Philadelphia Airport
Philadelphia, Pennsylvania
$89.25  $81.60  $91.79 
 $90.15  $87.13  $91.01 
DoubleTree Resort by Hilton Hollywood Beach
Hollywood, Florida
$125.92  $110.63  $90.66 
 $127.35  $120.70  $124.93 
Georgian Terrace
Atlanta, Georgia
$101.20  $114.17  $119.68 
 $102.85  $101.33  $103.09 
Hotel Alba Tampa, Tapestry Collection by Hilton
Tampa, Florida
$93.52  $125.08  $118.38 
 $136.76  $137.75  $125.92 
Hotel Ballast Wilmington, Tapestry Collection by Hilton
Wilmington, North Carolina
$114.12  $106.59  $99.88 
 $134.46  $129.39  $114.45 
Hyatt Centric Arlington
Arlington, Virginia
$151.54  $141.09  $130.59 
 $161.35  $154.99  $120.33 
The Whitehall
Houston, Texas
$82.81  $55.25  $56.32 
 $91.21  $70.25  $60.11 
Lyfe Resort & Residences(1)
Hollywood Beach, Florida
$141.87  $156.18  $130.25 
 $180.77  $179.23  $222.08 
Hyde Beach House Resort & Residences(1)
Hollywood Beach, Florida
$134.71  $125.69  $80.99 
 $169.89  $141.93  $161.42 
All properties weighted average$108.99  $106.25  $101.73 
 $119.26  $114.96  $108.87 

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

SOTHERLY HOTELS INC.
RECONCILIATION OF NET (LOSS) INCOME TO
FFO, Adjusted FFO, EBITDA and Hotel EBITDA
(unaudited)
 
 Three Months Ended  Three Months Ended  Year Ended  Year Ended 
 December 31, 2024  December 31, 2023  December 31, 2024  December 31, 2023 
Net (loss) income$(1,117,578) $(769,646) $1,179,854  $3,809,711 
Depreciation and amortization – real estate 4,918,312   4,718,709   19,321,684   18,735,804 
Gain on sale of assets       (4,400)  (4,700)
Gain on involuntary conversion of assets (235,234)  (39,667)  (502,808)  (1,371,041)
FFO 3,565,500   3,909,396   19,994,330   21,169,774 
Distributions to preferred stockholders (1,994,313)  (1,994,313)  (7,977,250)  (7,977,250)
FFO attributable to common stockholders and unitholders 1,571,187   1,915,083   12,017,080   13,192,524 
Amortization 14,806   13,516   59,222   52,944 
ESOP and stock – based compensation 146,307   188,506   497,500   559,220 
Loss on early debt extinguishment       241,878    
Negative lease amortization 403,795      536,758    
Unrealized loss (gain) on hedging activities (181,464)  685,995   937,783   737,682 
Adjusted FFO attributable to common stockholders and unitholders 1,954,631   2,803,100  $14,290,221  $14,542,370 
            
Weighted average number of shares outstanding, basic 19,444,027   19,136,558   19,417,448   18,843,032 
            
Weighted average number of non-controlling units 364,186   364,186   364,186   633,722 
            
Weighted average number of shares and units outstanding, basic 19,808,213   19,500,744   19,781,634   19,476,754 
            
FFO per common share and unit$0.08  $0.10  $0.61  $0.68 
            
Adjusted FFO per common share and unit$0.10  $0.14  $0.72  $0.75 

 Three Months Ended  Three Months Ended  Year Ended  Year Ended 
 December 31, 2024  December 31, 2023  December 31, 2024  December 31, 2023 
Net (loss) income$(1,117,578) $(769,646) $1,179,854  $3,809,711 
Interest expense 5,651,055   4,719,497   20,882,681   17,588,091 
Interest income (114,573)  (209,868)  (692,756)  (802,183)
Income tax provision 30,504   17,732   132,491   (304,947)
Depreciation and amortization 4,933,118   4,732,225   19,380,906   18,788,748 
EBITDA 9,382,526   8,489,940   40,883,176   39,079,420 
PPP loan forgiveness          (275,494)
Other income (118,076)  (456,388)  (489,267)  (456,388)
Loss on early debt extinguishment       241,878    
Gain on sale of assets       (4,400)  (4,700)
Gain on involuntary conversion of assets (235,234)  (39,667)  (502,808)  (1,371,041)
Subtotal 9,029,216   7,993,885   40,128,579   36,971,797 
Corporate general and administrative 1,819,995   1,619,882   6,788,460   7,078,222 
Realized and unrealized (gain) loss on hedging activities (181,464)  685,995   (104,211)  737,682 
Hotel EBITDA$10,667,747  $10,299,762  $46,812,828  $44,787,701 

Tables below are reflected in thousands of dollars:

Reconciliation of Outlook of Net (Loss) Income to EBITDA and Hotel EBITDA 
      
 2025 Guidance 
 Low Range  High Range 
      
Net (loss) income$(676) $129 
Interest expense 23,475   23,495 
Interest income (300)  (300)
Income tax provision 130   130 
Depreciation and amortization 19,250   19,250 
      
EBITDA 41,879   42,704 
Unrealized gain on hedging activities (185)  (185)
Corporate general and administrative 7,135   7,100 
      
Hotel EBITDA$48,829  $49,619 
      
      
Reconciliation of Outlook of Net (Loss) Income to FFO and Adjusted FFO 
      
 2025 Guidance 
 Low Range  High Range 
      
Net (loss) income$(676) $129 
Depreciation and amortization 19,190   19,190 
      
FFO 18,514   19,319 
Distributions to preferred stockholders (7,975)  (7,975)
      
FFO attributable to common stockholders and unitholders 10,539   11,344 
Depreciation and amortization 60   60 
Negative amortization on ground lease 830   830 
Unrealized gain on hedging activities (185)  (185)
ESOP & stock-based compensation 300   300 
Adjusted FFO attributable to common stockholders and unitholders$11,544  $12,349 
 

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, 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, management contract termination costs, operating asset depreciation and amortization, gain or loss on a change in control, ESOP and stock compensation expenses and negative lease amortization on our finance ground lease obligation. 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: 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

Disclaimer & Cookie Notice

Welcome to GOLDEA services for Professionals

Before you continue, please confirm the following:

Professional advisers only

I am a professional adviser and would like to visit the GOLDEA CAPITAL for Professionals website.

Important Notice for Investors:

The services and products offered by Goldalea Capital Ltd. are intended exclusively for professional market participants as defined by applicable laws and regulations. This typically includes institutional investors, qualified investors, and high-net-worth individuals who have sufficient knowledge, experience, resources, and independence to assess the risks of trading on their own.

No Investment Advice:

The information, analyses, and market data provided are for general information purposes only and do not constitute individual investment advice. They should not be construed as a basis for investment decisions and do not take into account the specific investment objectives, financial situation, or individual needs of any recipient.

High Risks:

Trading in financial instruments is associated with significant risks and may result in the complete loss of the invested capital. Goldalea Capital Ltd. accepts no liability for losses incurred as a result of the use of the information provided or the execution of transactions.

Sole Responsibility:

The decision to invest or not to invest is solely the responsibility of the investor. Investors should obtain comprehensive information about the risks involved before making any investment decision and, if necessary, seek independent advice.

No Guarantees:

Goldalea Capital Ltd. makes no warranties or representations as to the accuracy, completeness, or timeliness of the information provided. Markets are subject to constant change, and past performance is not a reliable indicator of future results.

Regional Restrictions:

The services offered by Goldalea Capital Ltd. may not be available to all persons or in all countries. It is the responsibility of the investor to ensure that they are authorized to use the services offered.

Please note: This disclaimer is for general information purposes only and does not replace individual legal or tax advice.