Chatham Lodging Announces First Quarter 2025 Results, Initiates Share Repurchase Program
First Quarter 2025 Key Items
-
Portfolio Revenue Per Available Room (RevPAR) – Increased 4 percent to$127 compared to the 2024 first quarter for the 35 comparable hotels. Occupancy jumped 4 percent to 72 percent, and average daily rate (ADR) was flat at$176 .-
RevPAR for the four
Silicon Valley hotels was up 8 percent.
-
RevPAR for the four
-
Net Income (loss) –Incurred a net loss applicable to common shareholders of
$1 million compared to a net loss of$7 million in the 2024 first quarter. Net loss to common shareholders per diluted common share was$(0.01) versus net loss per diluted common share of$(0.15) for the same period last year. -
Hotel Margins –DroveGOP margins 30 basis points higher to 39 percent in the 2025 first quarter.Hotel EBITDA margins declined 30 basis points to 31 percent in the 2025 first quarter. -
Adjusted EBITDA – Adjusted EBITDA declined
$1 million to$18 million from$19 million . -
Adjusted FFO – Produced AFFO of
$7 million in the 2025 first quarter versus$8 million in the 2024 first quarter. Adjusted FFO per diluted share was$0.14 compared to$0.16 in the 2024 first quarter. Unlike some other lodging REITS, Chatham does not add-back share-based compensation expense in its calculation of adjusted FFO per share. -
Dividend Increased – Raised the quarterly common dividend by 29 percent, or
$0.02 per common share, to$0.09 per share. -
Asset Recycling – Closed on the sale of two of the five hotels under contract to sell for combined proceeds of
$31 million . After quarter-end, closed on the sale of the last of the five hotels for$23 million . Gross proceeds on the sale of the five hotels, which had an average age of 23 years old, were$83 million .
The following chart summarizes the consolidated financial results for the three months ended
|
|
Three Months Ended |
|
|||||
|
|
|
|
|||||
|
|
2025 |
|
|
2024 |
|
||
Net loss to common shareholders |
|
$ |
(0.5 |
) |
|
$ |
(7.2 |
) |
Diluted net loss per common share |
|
$ |
(0.01 |
) |
|
$ |
(0.15 |
) |
RevPAR |
|
$ |
127 |
|
|
$ |
122 |
|
GOP Margin |
|
|
39 |
% |
|
|
39 |
% |
|
|
|
31 |
% |
|
|
31 |
% |
Adjusted EBITDA |
|
$ |
17.9 |
|
|
$ |
18.9 |
|
AFFO |
|
$ |
7.4 |
|
|
$ |
7.9 |
|
AFFO per diluted share |
|
$ |
0.14 |
|
|
$ |
0.16 |
|
Dividends declared per common share |
|
$ |
0.09 |
|
|
$ |
0.07 |
|
Share Buy-Back Plan
For the first time since its inception, the board of trustees approved a
"Having successfully addressed close to
First Quarter 2025 Operating Results
"Overall, we had a strong first quarter with RevPAR growth of 4 percent, and the quarter got off to a great start with growth of 5 percent in January, 7 percent in February followed by a flat March,” Fisher commented. “Yet again, our RevPAR growth significantly outperformed the industry as our business travel markets, especially technology related, drove us higher.
Fisher continued, “Top of mind for us and our investor community is what the future looks like as the current uncertain economic climate has impacted RevPAR performance for us and the industry. Prior to the initial tariff policies and cuts in government spending announced in early March, we were projecting RevPAR growth of 3 percent in March, but RevPAR ended up flat for the month. April’s RevPAR decline of 4 percent was impacted by slowing demand attributable to the uncertain economic environment, but the biggest impact was the period surrounding the
The below chart summarizes key hotel financial statistics for the 35 comparable hotels owned as of
|
|
Q1 2025 RevPAR |
|
|
Q1 2024 RevPAR |
|
||
Occupancy |
|
|
72 |
% |
|
|
69 |
% |
ADR |
|
$ |
176 |
|
|
$ |
176 |
|
RevPAR |
|
$ |
127 |
|
|
$ |
122 |
|
The below chart summarizes RevPAR statistics by month for the company's 35 comparable hotels:
|
|
January |
|
|
February |
|
|
March |
|
|
April |
|
||||
Occupancy |
|
|
65 |
% |
|
|
75 |
% |
|
|
77 |
% |
|
|
80 |
% |
ADR |
|
$ |
167 |
|
|
$ |
176 |
|
|
$ |
184 |
|
|
$ |
182 |
|
RevPAR |
|
$ |
108 |
|
|
$ |
131 |
|
|
$ |
143 |
|
|
$ |
146 |
|
RevPAR – prior year |
|
$ |
102 |
|
|
$ |
122 |
|
|
$ |
143 |
|
|
$ |
152 |
|
% Change in RevPAR vs. prior year |
|
|
5 |
% |
|
|
7 |
% |
|
|
- |
% |
|
|
(4) |
% |
RevPAR performance for Chatham’s largest markets (markets that account for five percent of hotel EBITDA contribution over the last twelve months) is presented below:
|
|
% of LTM
|
|
|
Q1 2025
|
|
|
Q1 2024
|
|
|
Change vs.
|
|
||||
35 - |
|
|
|
|
|
$ |
127 |
|
|
$ |
122 |
|
|
|
4 |
% |
|
|
|
15 |
% |
|
$ |
137 |
|
|
$ |
127 |
|
|
|
8 |
% |
|
|
|
10 |
% |
|
$ |
179 |
|
|
$ |
157 |
|
|
|
14 |
% |
Coastal Northeast |
|
|
9 |
% |
|
$ |
85 |
|
|
$ |
93 |
|
|
|
(8 |
)% |
|
|
|
9 |
% |
|
$ |
138 |
|
|
$ |
130 |
|
|
|
6 |
% |
|
|
|
8 |
% |
|
$ |
139 |
|
|
$ |
126 |
|
|
|
11 |
% |
|
|
|
7 |
% |
|
$ |
174 |
|
|
$ |
195 |
|
|
|
(11 |
)% |
|
|
|
5 |
% |
|
$ |
117 |
|
|
$ |
109 |
|
|
|
7 |
% |
Craven remarked, “Silicon Valley, our largest market, produced solid RevPAR growth of 8 percent in the quarter as technology related demand remained strong. We set post-pandemic first quarter highs in both occupancy and ADR with 72 percent and a strong
“Staying in
Craven remarked further, “RevPAR in our leisure markets was down 1 percent in the quarter when you exclude our
Approximately 65 percent of Chatham’s hotel EBITDA over the last twelve months was generated from its extended-stay hotels. Chatham has the highest concentration of extended-stay rooms of any public lodging REIT at 61 percent. RevPAR performance for Chatham’s largest brands (brands that account for more than 5 percent of hotel EBITDA contribution over the last twelve months) is presented below (number of hotels in parentheses):
|
|
% of LTM
|
|
|
Q1 2025
|
|
|
Q1 2024
|
|
|
Change vs.
|
|
||||
Residence Inn (16) |
|
|
51 |
% |
|
$ |
142 |
|
|
$ |
138 |
|
|
|
3 |
% |
Courtyard (4) |
|
|
9 |
% |
|
$ |
112 |
|
|
$ |
111 |
|
|
|
1 |
% |
|
|
|
7 |
% |
|
$ |
119 |
|
|
$ |
118 |
|
|
|
1 |
% |
|
|
|
6 |
% |
|
$ |
89 |
|
|
$ |
88 |
|
|
|
1 |
% |
|
|
|
6 |
% |
|
$ |
96 |
|
|
$ |
91 |
|
|
|
6 |
% |
|
|
|
6 |
% |
|
$ |
75 |
|
|
$ |
74 |
|
|
|
2 |
% |
The below chart summarizes key hotel operating performance measures for the three months ended
|
|
Q1 2025 |
|
|
Q1 2024 |
|
||
RevPAR |
|
$ |
127 |
|
|
$ |
122 |
|
Gross operating profit |
|
$ |
27 |
|
|
$ |
26 |
|
|
|
$ |
21 |
|
|
$ |
21 |
|
|
|
|
39 |
% |
|
|
39 |
% |
|
|
|
31 |
% |
|
|
31 |
% |
Corporate Update
The below chart summarizes key financial performance measures for the three months ended
|
|
Q1 2025 |
|
|
Q1 2024 |
|
||
RevPAR |
|
$ |
127 |
|
|
$ |
122 |
|
|
|
$ |
21 |
|
|
$ |
21 |
|
Corporate EBITDA |
|
$ |
18 |
|
|
$ |
19 |
|
Debt Service & Preferred |
|
$ |
(9 |
) |
|
$ |
(11 |
) |
Cash flow before CapEx |
|
$ |
9 |
|
|
$ |
10 |
|
Asset Recycling
In the fourth quarter of 2024, Chatham entered into contracts to sell five hotels with an average age of approximately 23 years. Two of those hotels sold in the 2024 fourth quarter, two sold in the first quarter of 2025 and one sold subsequent to quarter end. The five hotels sold comprise the following:
-
144-suite Homewood Suites
Bloomington, Minn. (sold inDecember 2024 ) -
143-suite Homewood Suites
Maitland, Fla. (sold inDecember 2024 ) -
121-suite Homewood Suites
Brentwood, Tenn. (sold inJanuary 2025 ) -
120-room
Hampton Inn and SuitesHouston, Texas (sold inMarch 2025 ) -
197-room Courtyard by
Marriott Houston , Texas (sold inApril 2025 )
|
|
|
|
|
|
|
|
|
|
Houston HI |
|
|
Houston CY |
|
Age of hotel |
|
26 |
|
|
26 |
|
|
24 |
|
|
27 |
|
|
14 |
Sales Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 RevPAR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Including near term capital expenditure requirements, the
During the 2025 first quarter, the company incurred capital expenditures of approximately
In the recently completed renovation of the
Chatham’s 2025 capital expenditure budget is approximately
Capital Markets & Capital Structure
As of
Based on the ratio of the company’s net debt to hotel investments at cost, Chatham’s leverage ratio was approximately 22 percent, down from 23 percent on
Dividend
During the quarter, the board of trustees raised its quarterly common dividend by 29 percent, or
“Despite the current economic turbulence, we are confident in our long-term trajectory. Operationally, our performance was among the best of our peers, and we are in a solid financial position with the ability to make strategic investments that create value for our shareholders,” Fisher highlighted.
Guidance
The company's guidance reflects the following assumptions:
a. |
RevPAR to decline 0.5 to 2.0 percent for the second quarter based on actual April’s decline of 4 percent and forecast RevPAR of -1 percent to +1 percent for May and June. RevPAR is projected to range from -1% to +1 percent for the second half of the year. |
|
b. |
Renovations will be completed during April at the |
|
c. |
Floating rate debt is based on SOFR forward curve. |
|
d. |
Sale of the Courtyard |
|
e. |
No additional acquisitions, dispositions, debt or equity issuance. |
|
|
Q2 2025 |
|
|
2025 |
|
|
RevPAR |
|
|
|
|
|
|
|
RevPAR growth |
|
(2)% to (0.5)% |
|
|
0% to 1% |
|
|
Total hotel revenue |
|
|
|
|
|
|
|
Net income (loss) to common shares |
|
|
|
|
|
|
|
Net income (loss) per diluted common share |
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
Adjusted FFO |
|
|
|
|
|
|
|
Adjusted FFO per diluted share |
|
|
|
|
|
|
|
|
|
37.5% - 39.5% |
|
|
34.0% - 35.0% |
|
|
Corporate cash administrative expenses |
|
|
|
|
|
|
|
Corporate non-cash administrative expenses |
|
|
|
|
|
|
|
Interest income |
|
—M |
|
|
|
|
|
Interest expense (excluding fee amortization) |
|
|
|
|
|
|
|
Non-cash amortization of deferred fees |
|
|
|
|
|
|
|
Weighted average shares/units outstanding |
|
|
|
|
|
|
|
The company provides guidance but does not undertake to update it for any developments in its business. Achievement of the results is subject to the risks disclosed in the company’s filings with the
Earnings Call
The company will hold its first quarter 2025 conference call later today at
About
Non-GAAP Financial Measures
Included in this press release are certain “non-GAAP financial measures,” within the meaning of
FFO As Defined by Nareit and Adjusted FFO
Chatham calculates FFO in accordance with standards established by the Nareit, which defines FFO as net income or loss (calculated in accordance with GAAP), excluding gains or losses from sales of real estate, impairment write-downs, the cumulative effect of changes in accounting principles, plus depreciation and amortization (excluding amortization of deferred financing costs), and after adjustments for unconsolidated partnerships and joint ventures following the same approach. Chatham believes that the presentation of FFO provides useful information to investors regarding its operating performance because it measures its performance without regard to specified non-cash items such as real estate depreciation and amortization, gain or loss on sale of real estate assets and certain other items that the company believes are not indicative of the property level performance of its hotel properties. Chatham believes that these items reflect historical cost of its asset base and its acquisition and disposition activities and are less reflective of its ongoing operations, and that by adjusting to exclude the effects of these items, FFO is useful to investors in comparing its operating performance between periods and between REITs that also report using the Nareit definition.
Chatham calculates Adjusted FFO by further adjusting FFO for certain additional items that are not addressed in Nareit’s definition of FFO, including other charges, losses on the early extinguishment of debt and similar items related to its unconsolidated real estate entities that it believes do not represent costs related to hotel operations.Chatham believes that Adjusted FFO provides investors with another financial measure that may facilitate comparisons of operating performance between periods and between REITs that make similar adjustments to FFO.
EBITDA, EBITDAre, Adjusted EBITDA and
Chatham calculates EBITDA for purposes of the credit facility debt as net income or loss excluding: (1) interest expense; (2) provision for income taxes, including income taxes applicable to sale of assets; (3) depreciation and amortization; and (4) unconsolidated real estate entity items including interest, depreciation and amortization excluding gains and losses from sales of real estate. Chatham believes EBITDA is useful to investors in evaluating and facilitating comparisons of its operating performance because it helps investors compare Chatham's operating performance between periods and between REITs by removing the impact of its capital structure (primarily interest expense) and asset base (primarily depreciation and amortization) from its operating results. In addition, Chatham uses EBITDA as one measure in determining the value of hotel acquisitions and dispositions. Chatham calculates EBITDAre in accordance with Nareit guidelines, which defines EBITDAre as net income or loss excluding interest expense, income tax expense, depreciation and amortization expense, gains or losses from sales of real estate, impairment, and adjustments for unconsolidated joint ventures. We believe that the presentation of EBITDAre provides useful information to investors regarding the Company's operating performance and can facilitate comparisons of performance between periods and between REITs.
Chatham calculates Adjusted EBITDA by further adjusting EBITDA for certain additional items, including other charges, losses on the early extinguishment of debt, amortization of non-cash share-based compensation and similar items related to its unconsolidated real estate entities, which it believes are not indicative of the performance of its underlying hotel properties entities. Chatham believes that Adjusted EBITDA provides investors with another financial measure that may facilitate comparisons of operating performance between periods and between REITs that report similar measures.
Although Chatham presents FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and
-
FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and
Adjusted Hotel EBITDA do not reflect the company’s cash expenditures, or future requirements, for capital expenditures or contractual commitments; -
F
FO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and
Adjusted Hotel EBITDA do not reflect changes in, or cash requirements for, Chatham’s working capital needs; -
FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and
Adjusted Hotel EBITDA do not reflect funds available to make cash distributions; -
EBITDA, EBITDAre, Adjusted EBITDA and
Adjusted Hotel EBITDA do not reflect the interest expense, or the cash requirements to service interest or principal payments, on Chatham’s debts; -
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may need future replacement, and FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and
Adjusted Hotel EBITDA do not reflect any cash requirements for such replacements; - Non-cash compensation is and will remain a key element of Chatham’s overall long-term incentive compensation package, although Chatham excludes it as an expense when evaluating its ongoing operating performance for a particular period using adjusted EBITDA;
-
Adjusted FFO, Adjusted EBITDA and
Adjusted Hotel EBITDA do not reflect the impact of certain cash charges (including acquisition transaction costs) that result from matters Chatham considers not to be indicative of the underlying performance of its hotel properties; and -
Other companies in Chatham’s industry may calculate FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and
Adjusted Hotel EBITDA differently than Chatham does, limiting their usefulness as a comparative measure.
In addition, FFO, Adjusted FFO, EBITDA, EBITDAre, Adjusted EBITDA and
Forward-Looking Statement Safe Harbor
Note: This press release contains "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 (the “Exchange Act”). These statements generally are characterized by the use of the words “believe,”“expect,”“anticipate,”“estimate,”“plan,”“continue,”“intend,”“should,”“may” or similar expressions. These forward-looking statements include information about possible or assumed future results of the lodging industry and our business, financial condition, liquidity, results of operations, cash flow and plans and objectives. Although we believe that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, our actual results could differ materially from those set forth in the forward-looking statements. Important factors that could cause our actual results to differ materially from expected results include, but are not limited to: national and local economic and business conditions, including the effect on travel of potential terrorist attacks, that will affect occupancy rates at our hotels and the demand for hotel products and services; operating risks associated with the hotel business; risks associated with the level of our indebtedness and its ability to meet covenants in its debt agreements; relationships with property managers; our ability to maintain its properties in a first-class manner, including meeting capital expenditure requirements; our ability to compete effectively in areas such as access, location, quality of accommodations and room rate structures; changes in travel patterns, taxes and government regulations which influence or determine wages, prices, construction procedures and costs; our ability to complete acquisitions and dispositions; and our ability to continue to satisfy complex rules in order for us to remain a REIT for federal income tax purposes; and inaccuracies of our accounting estimates and the uncertainty and economic impact of pandemics, epidemics or other public health emergencies of fear of such events, such as the recent COVID-19 pandemic. Given these uncertainties, undue reliance should not be placed on such statements. We undertake no obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect future events or circumstances or to reflect the occurrence of unanticipated events. The forward-looking statements should also be read in light of the risk factors identified in the “Risk Factors” section in our Annual Report on Form 10-K for the year ended
Consolidated Balance Sheets (In thousands, except share and per share data) |
||||||||
|
|
|
|
|
|
|
||
|
|
2025 |
|
|
2024 |
|
||
|
|
(unaudited) |
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
Investment in hotel properties, net |
|
$ |
1,168,642 |
|
|
$ |
1,197,518 |
|
Cash and cash equivalents |
|
|
18,591 |
|
|
|
20,195 |
|
Restricted cash |
|
|
6,599 |
|
|
|
9,649 |
|
Right of use asset, net |
|
|
17,393 |
|
|
|
17,547 |
|
Hotel receivables (net of allowance for doubtful accounts of |
|
|
3,134 |
|
|
|
2,921 |
|
Deferred costs, net |
|
|
3,569 |
|
|
|
4,038 |
|
Prepaid expenses and other assets |
|
|
8,382 |
|
|
|
2,813 |
|
Total assets |
|
$ |
1,226,310 |
|
|
$ |
1,254,681 |
|
Liabilities and Equity: |
|
|
|
|
|
|
|
|
Mortgage debt, net |
|
$ |
141,309 |
|
|
$ |
157,211 |
|
Revolving credit facility |
|
|
100,000 |
|
|
|
110,000 |
|
Unsecured term loan, net |
|
|
139,747 |
|
|
|
139,638 |
|
Accounts payable and accrued expenses (including |
|
|
29,271 |
|
|
|
29,621 |
|
Lease liability |
|
|
20,508 |
|
|
|
20,634 |
|
Distributions payable |
|
|
6,595 |
|
|
|
5,580 |
|
Total liabilities |
|
|
437,430 |
|
|
|
462,684 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
Shareholders’ Equity: |
|
|
|
|
|
|
|
|
Preferred shares, |
|
|
48 |
|
|
|
48 |
|
Common shares, |
|
|
490 |
|
|
|
489 |
|
Additional paid-in capital |
|
|
1,048,151 |
|
|
|
1,046,812 |
|
Accumulated deficit |
|
|
(293,990 |
) |
|
|
(289,130 |
) |
Total shareholders’ equity |
|
|
754,699 |
|
|
|
758,219 |
|
Noncontrolling Interests: |
|
|
|
|
|
|
|
|
Noncontrolling interest in |
|
|
34,181 |
|
|
|
33,778 |
|
Total equity |
|
|
788,880 |
|
|
|
791,997 |
|
Total liabilities and equity |
|
$ |
1,226,310 |
|
|
$ |
1,254,681 |
|
Consolidated Statements of Operations (In thousands, except share and per share data) (unaudited) |
||||||||
|
|
For the three months ended |
|
|||||
|
|
|
|
|||||
|
|
2025 |
|
|
2024 |
|
||
Revenue: |
|
|
|
|
|
|
|
|
Room |
|
$ |
62,418 |
|
|
$ |
62,483 |
|
Food and beverage |
|
|
1,659 |
|
|
|
1,846 |
|
Other |
|
|
4,281 |
|
|
|
3,836 |
|
Reimbursable costs from related parties |
|
|
277 |
|
|
|
278 |
|
Total revenue |
|
|
68,635 |
|
|
|
68,443 |
|
Expenses: |
|
|
|
|
|
|
|
|
Hotel operating expenses: |
|
|
|
|
|
|
|
|
Room |
|
|
14,828 |
|
|
|
15,133 |
|
Food and beverage |
|
|
1,437 |
|
|
|
1,483 |
|
Telephone |
|
|
311 |
|
|
|
319 |
|
Other hotel operating |
|
|
1,025 |
|
|
|
819 |
|
General and administrative |
|
|
6,911 |
|
|
|
7,166 |
|
Franchise and marketing fees |
|
|
5,431 |
|
|
|
5,489 |
|
Advertising and promotions |
|
|
1,607 |
|
|
|
1,343 |
|
Utilities |
|
|
3,153 |
|
|
|
3,009 |
|
Repairs and maintenance |
|
|
3,959 |
|
|
|
3,954 |
|
Management fees paid to related parties |
|
|
2,290 |
|
|
|
2,309 |
|
Insurance |
|
|
827 |
|
|
|
820 |
|
Total hotel operating expenses |
|
|
41,779 |
|
|
|
41,844 |
|
Depreciation and amortization |
|
|
15,032 |
|
|
|
15,255 |
|
Property taxes, ground rent and insurance |
|
|
5,744 |
|
|
|
5,293 |
|
General and administrative |
|
|
4,606 |
|
|
|
4,594 |
|
Other charges |
|
|
7 |
|
|
|
50 |
|
Reimbursable costs from related parties |
|
|
277 |
|
|
|
278 |
|
Total operating expenses |
|
|
67,445 |
|
|
|
67,314 |
|
Operating income before gain (loss) on sale of hotel properties |
|
|
1,190 |
|
|
|
1,129 |
|
Gain (loss) on sale of hotel properties |
|
|
7,118 |
|
|
|
(152 |
) |
Operating income |
|
|
8,308 |
|
|
|
977 |
|
Interest and other income |
|
|
63 |
|
|
|
846 |
|
Interest expense, including amortization of deferred fees |
|
|
(6,852 |
) |
|
|
(7,307 |
) |
Income (loss) before income tax expense |
|
|
1,519 |
|
|
|
(5,484 |
) |
Income tax expense |
|
|
— |
|
|
|
— |
|
Net income (loss) |
|
|
1,519 |
|
|
|
(5,484 |
) |
Net loss attributable to noncontrolling interests |
|
|
17 |
|
|
|
259 |
|
Net income (loss) attributable to |
|
|
1,536 |
|
|
|
(5,225 |
) |
Preferred dividends |
|
|
(1,987 |
) |
|
|
(1,987 |
) |
Net loss attributable to common shareholders |
|
$ |
(451 |
) |
|
$ |
(7,212 |
) |
|
|
|
|
|
|
|
|
|
Loss per common share - basic: |
|
|
|
|
|
|
|
|
Net loss attributable to common shareholders |
|
$ |
(0.01 |
) |
|
$ |
(0.15 |
) |
Loss per common share - diluted: |
|
|
|
|
|
|
|
|
Net loss attributable to common shareholders |
|
$ |
(0.01 |
) |
|
$ |
(0.15 |
) |
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
|
48,960,924 |
|
|
|
48,891,994 |
|
Diluted |
|
|
48,960,924 |
|
|
|
48,891,994 |
|
Distributions declared per common share: |
|
$ |
0.09 |
|
|
$ |
0.07 |
|
Reconciliation of Net Income to Adjusted FFO, EBITDA, EBITDAre and Adjusted EBITDA (In thousands, except share and per share data) |
||||||||
|
|
For the three months ended |
|
|||||
|
|
|
|
|||||
|
|
2025 |
|
|
2024 |
|
||
Funds From Operations (“FFO”): |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
1,519 |
|
|
$ |
(5,484 |
) |
Preferred dividends |
|
|
(1,987 |
) |
|
|
(1,987 |
) |
Net loss attributable to common shares and common units |
|
|
(468 |
) |
|
|
(7,471 |
) |
(Gain) loss on sale of hotel properties |
|
|
(7,118 |
) |
|
|
152 |
|
Depreciation of hotel properties owned |
|
|
14,466 |
|
|
|
15,196 |
|
FFO attributable to common share and unit holders |
|
|
6,880 |
|
|
|
7,877 |
|
Amortization of finance lease assets |
|
|
514 |
|
|
|
— |
|
Other charges |
|
|
7 |
|
|
|
50 |
|
Adjusted FFO attributable to common share and unit holders |
|
$ |
7,401 |
|
|
$ |
7,927 |
|
Weighted average number of common shares and units |
|
|
|
|
|
|
|
|
Basic |
|
|
50,711,873 |
|
|
|
50,589,012 |
|
Diluted |
|
|
51,593,653 |
|
|
|
50,924,633 |
|
|
|
For the three months ended |
|
|||||
|
|
|
|
|||||
|
|
2025 |
|
|
2024 |
|
||
Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”): |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
1,519 |
|
|
$ |
(5,484 |
) |
Interest expense, including amortization of deferred fees |
|
|
6,852 |
|
|
|
7,307 |
|
Depreciation and amortization |
|
|
15,032 |
|
|
|
15,255 |
|
EBITDA |
|
|
23,403 |
|
|
|
17,078 |
|
(Gain) loss on sale of hotel properties |
|
|
(7,118 |
) |
|
|
152 |
|
EBITDAre |
|
|
16,285 |
|
|
|
17,230 |
|
Other charges |
|
|
7 |
|
|
|
50 |
|
Share-based compensation |
|
|
1,607 |
|
|
|
1,604 |
|
Adjusted EBITDA |
|
$ |
17,899 |
|
|
$ |
18,884 |
|
Reconciliation of Net Income to (In thousands, except share and per share data) |
|||||||||
|
|
|
For the three months ended |
|
|||||
|
|
|
|
|
|||||
|
|
|
2025 |
|
|
2024 |
|
||
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
1,519 |
|
|
$ |
(5,484 |
) |
|
Add: |
Interest expense, including amortization of deferred fees |
|
|
6,852 |
|
|
|
7,307 |
|
|
Depreciation and amortization |
|
|
15,032 |
|
|
|
15,255 |
|
|
Corporate general and administrative |
|
|
4,606 |
|
|
|
4,594 |
|
|
Other charges |
|
|
7 |
|
|
|
50 |
|
|
Loss on sale of hotel properties |
|
|
— |
|
|
|
152 |
|
Less: |
Interest and other income |
|
|
(63 |
) |
|
|
(846 |
) |
|
Gain on sale of hotel properties |
|
|
(7,118 |
) |
|
|
— |
|
|
|
|
$ |
20,835 |
|
|
$ |
21,028 |
|
Reconciliations of Guidance Net Income to FFO, Adjusted FFO,
EBITDA, EBITDAre, Adjusted EBITDA and (In thousands, except share and per share data) |
||||||||||||||||
|
|
For the three months ended |
|
|
For the year ended |
|
||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
Low-End |
|
|
High-End |
|
|
Low-End |
|
|
High-End |
|
||||
Funds From Operations (“FFO”): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
3,802 |
|
|
$ |
5,818 |
|
|
$ |
4,634 |
|
|
$ |
8,521 |
|
Preferred dividends |
|
|
(2,000 |
) |
|
|
(2,000 |
) |
|
|
(8,000 |
) |
|
|
(8,000 |
) |
Net loss attributable to common shares and common units |
|
|
1,802 |
|
|
|
3,818 |
|
|
|
(3,366 |
) |
|
|
521 |
|
Gain on sale of hotel properties |
|
|
— |
|
|
|
— |
|
|
|
(7,118 |
) |
|
|
(7,118 |
) |
Depreciation of hotel properties owned |
|
|
14,385 |
|
|
|
14,385 |
|
|
|
57,618 |
|
|
|
57,618 |
|
FFO attributable to common share and unit holders |
|
|
16,187 |
|
|
|
18,203 |
|
|
|
47,134 |
|
|
|
51,021 |
|
Amortization of finance lease assets |
|
|
456 |
|
|
|
456 |
|
|
|
1,882 |
|
|
|
1,882 |
|
Other charges |
|
|
— |
|
|
|
— |
|
|
|
7 |
|
|
|
7 |
|
Adjusted FFO attributable to common share and unit holders |
|
$ |
16,643 |
|
|
$ |
18,659 |
|
|
$ |
49,023 |
|
|
$ |
52,910 |
|
Weighted average number of common shares and units |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
51,594,000 |
|
|
|
51,594,000 |
|
|
|
51,620,000 |
|
|
|
51,620,000 |
|
Adjusted FFO per diluted share |
|
$ |
0.32 |
|
|
$ |
0.36 |
|
|
$ |
0.95 |
|
|
$ |
1.02 |
|
|
|
For the three months ended |
|
|
For the year ended |
|
||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
Low-End |
|
|
High-End |
|
|
Low-End |
|
|
High-End |
|
||||
Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
3,802 |
|
|
$ |
5,818 |
|
|
$ |
4,634 |
|
|
$ |
8,521 |
|
Interest expense, including amortization of deferred fees |
|
|
6,469 |
|
|
|
6,469 |
|
|
|
25,400 |
|
|
|
25,400 |
|
Depreciation and amortization |
|
|
14,893 |
|
|
|
14,893 |
|
|
|
59,700 |
|
|
|
59,700 |
|
EBITDA |
|
|
25,164 |
|
|
|
27,180 |
|
|
|
89,734 |
|
|
|
93,621 |
|
Gain on sale of hotel properties |
|
|
— |
|
|
|
— |
|
|
|
(7,118 |
) |
|
|
(7,118 |
) |
EBITDAre |
|
|
25,164 |
|
|
|
27,180 |
|
|
|
82,616 |
|
|
|
86,503 |
|
Other charges |
|
|
— |
|
|
|
— |
|
|
|
7 |
|
|
|
7 |
|
Share based compensation |
|
|
1,600 |
|
|
|
1,600 |
|
|
|
6,300 |
|
|
|
6,300 |
|
Adjusted EBITDA |
|
$ |
26,764 |
|
|
$ |
28,780 |
|
|
$ |
88,923 |
|
|
$ |
92,810 |
|
|
|
|
For the three months ended |
|
|
For the year ended |
|
||||||||||
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Low-End |
|
|
High-End |
|
|
Low-End |
|
|
High-End |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
3,802 |
|
|
$ |
5,818 |
|
|
$ |
4,634 |
|
|
$ |
8,521 |
|
|
Add: |
Interest expense, including amortization of deferred fees |
|
|
6,469 |
|
|
|
6,469 |
|
|
|
25,400 |
|
|
|
25,400 |
|
|
Depreciation and amortization |
|
|
14,893 |
|
|
|
14,893 |
|
|
|
59,700 |
|
|
|
59,700 |
|
|
Corporate general and administrative |
|
|
4,500 |
|
|
|
4,500 |
|
|
|
18,000 |
|
|
|
18,000 |
|
|
Other charges |
|
|
— |
|
|
|
— |
|
|
|
7 |
|
|
|
7 |
|
Less: |
Interest and other income |
|
|
— |
|
|
|
— |
|
|
|
(200 |
) |
|
|
(200 |
) |
|
Gain on sale of hotel properties |
|
|
— |
|
|
|
— |
|
|
|
(7,118 |
) |
|
|
(7,118 |
) |
|
|
|
$ |
29,664 |
|
|
$ |
31,680 |
|
|
$ |
100,423 |
|
|
$ |
104,310 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
79,378 |
|
|
$ |
80,478 |
|
|
$ |
296,461 |
|
|
$ |
299,129 |
|
|
Reimbursable costs from related parties |
|
|
(275 |
) |
|
|
(275 |
) |
|
|
(1,100 |
) |
|
|
(1,100 |
) |
|
Hotel revenue |
|
$ |
79,103 |
|
|
$ |
80,203 |
|
|
$ |
295,361 |
|
|
$ |
298,029 |
|
|
|
|
|
37.5 |
% |
|
|
39.5 |
% |
|
|
34.0 |
% |
|
|
35.0 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250506840552/en/
Chief Operating Officer
(561) 227-1386
DG Public Relations
(703) 864-5553
Source: