XML 27 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:      
Net income (loss) $ 6,397,653 $ (738,509) $ (4,473,592)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization 13,591,495 11,969,284 8,467,228
Gain on change in control (6,603,148)    
Equity income in joint venture (475,514) (307,370) (449,500)
Impairment of investment in hotel properties, net 500,000 3,175,000 611,000
Realized and unrealized loss on warrant derivative     2,205,248
Amortization of deferred financing costs 1,300,032 1,428,674 1,518,556
Amortization of mortgage premium (18,820)    
Unrealized loss on derivative instrument 108,819    
Gain on disposal of assets (41,435)    
Loss on early debt extinguishment 772,907 831,079 2,040,662
Paid-in-kind interest     186,293
Charges related to equity-based compensation 285,978 245,565 323,800
Changes in assets and liabilities:      
Restricted cash 584,926 (92,439) (173,990)
Accounts receivable (2,021,825) 369,685 58,368
Prepaid expenses, inventory and other assets (623,980) (1,677,032) 116,976
Deferred income taxes (1,780,571) (1,961,663) 1,370,189
Accounts payable and other accrued liabilities (1,001,376) 2,338,688 (3,396)
Advance deposits 431,111 89,099 (33,233)
Accounts receivable - affiliate (28,878) 12,273 (129,196)
Net cash provided by operating activities 11,377,374 14,851,255 9,594,751
Cash flows from investing activities:      
Acquisition of hotel properties (25,525,754) (61,106,085) (30,725,959)
Improvements and additions to hotel properties (20,136,427) (9,801,018) (4,906,000)
Distributions from joint venture 600,000 750,000 6,646,627
Funding of restricted cash reserves (4,973,602) (3,692,045) (2,195,658)
Proceeds from restricted cash reserves 6,376,459 2,583,419 1,653,401
Proceeds from the sale of assets 2,402,113    
Proceeds from involuntary conversion of assets 124,609 169,151  
Net cash used in investing activities (41,132,602) (71,096,578) (29,527,589)
Cash flows from financing activities:      
Proceeds of unsecured notes   25,300,000 27,600,000
Proceeds of mortgage debt 127,000,000 48,600,000 29,367,287
Proceeds of loans   19,000,000  
Proceeds from the sale of common stock, net 23,250,818 124,911  
Payments on mortgage debt and loans (120,154,764) (24,171,892) (8,703,390)
Payment of deferred financing costs (1,377,882) (2,637,637) (2,684,581)
Dividends and distributions paid (4,103,529) (2,686,567) (1,823,723)
Redemption of redeemable preferred stock     (14,413,943)
Redemption of units in Operating Partnership   (25,621) (32,900)
Redemption of warrants     (7,175,000)
Net cash provided by financing activities 24,614,643 63,503,194 22,133,750
Net (decrease) increase in cash and cash equivalents (5,140,585) 7,257,871 2,200,912
Cash and cash equivalents at the beginning of the period 16,634,499 9,376,628 7,175,716
Cash and cash equivalents at the end of the period 11,493,914 16,634,499 9,376,628
Supplemental disclosures:      
Cash paid during the period for interest 15,415,695 13,766,824 10,423,150
Cash paid during the period for income taxes 570,762 263,621 143,848
Non-cash investing and financing activities:      
Issuance of units in Operating Partnership for acquisition of hotel property     153,636
Mortgage debt proceeds receivable and related loan costs 2,704,415    
Assumption of mortgage loan on Crowne Plaza Hollywood Beach Resort acquisition 57,000,000    
Assumption of loan premium on the Crowne Plaza Hollywood Beach Resort assumed loan 246,815    
Change in amount of deferred financing and deferred offering cost in accounts payable and accrued liabilities 624,117 375,487 248,630
Change in amount of hotel property improvements in accounts payable and accrued liabilities 601,895 1,108,182 195,725
Sotherly Hotels LP [Member]      
Cash flows from operating activities:      
Net income (loss) 6,397,653 (738,509) (4,473,592)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization 13,591,495 11,969,284 8,467,228
Gain on change in control (6,603,148)    
Equity income in joint venture (475,514) (307,370) (449,500)
Impairment of investment in hotel properties, net 500,000 3,175,000 611,000
Realized and unrealized loss on warrant derivative     2,205,248
Amortization of deferred financing costs 1,300,032 1,428,674 1,518,556
Amortization of mortgage premium (18,820)    
Unrealized loss on derivative instrument 108,819    
Gain on disposal of assets (41,435)    
Loss on early debt extinguishment 772,907 831,079 2,040,662
Paid-in-kind interest     186,293
Charges related to equity-based compensation 285,978 245,565 323,800
Changes in assets and liabilities:      
Restricted cash 584,926 (92,439) (173,990)
Accounts receivable (2,021,825) 369,685 58,368
Prepaid expenses, inventory and other assets (623,980) (1,677,032) 116,976
Deferred income taxes (1,780,571) (1,961,663) 1,370,189
Accounts payable and other accrued liabilities (1,001,376) 2,338,688 (3,396)
Advance deposits 431,111 89,099 (33,233)
Accounts receivable - affiliate (28,878) 12,273 (129,196)
Net cash provided by operating activities 11,377,374 14,851,255 9,594,751
Cash flows from investing activities:      
Acquisition of hotel properties (25,525,754) (61,106,085) (30,725,959)
Improvements and additions to hotel properties (20,136,427) (9,801,018) (4,906,000)
Distributions from joint venture 600,000 750,000 6,646,627
Funding of restricted cash reserves (4,973,602) (3,692,045) (2,195,658)
Proceeds from restricted cash reserves 6,376,459 2,583,419 1,653,401
Proceeds from the sale of assets 2,402,113    
Proceeds from involuntary conversion of assets 124,609 169,151  
Net cash used in investing activities (41,132,602) (71,096,578) (29,527,589)
Cash flows from financing activities:      
Proceeds of unsecured notes   25,300,000 27,600,000
Proceeds of mortgage debt 127,000,000 48,600,000 29,367,287
Proceeds of loans   19,000,000  
Proceeds from the issuance of units 23,250,818 124,911  
Payments on mortgage debt and loans (120,154,764) (24,171,892) (8,703,390)
Payment of deferred financing costs (1,377,882) (2,637,637) (2,684,581)
Dividends and distributions paid (4,103,529) (2,686,567) (1,823,723)
Redemption of redeemable preferred stock     (14,413,943)
Redemption of units in Operating Partnership   (25,621) (32,900)
Redemption of warrants     (7,175,000)
Net cash provided by financing activities 24,614,643 63,503,194 22,133,750
Net (decrease) increase in cash and cash equivalents (5,140,585) 7,257,871 2,200,912
Cash and cash equivalents at the beginning of the period 16,634,499 9,376,628 7,175,716
Cash and cash equivalents at the end of the period 11,493,914 16,634,499 9,376,628
Supplemental disclosures:      
Cash paid during the period for interest 15,415,695 13,766,824 10,423,150
Cash paid during the period for income taxes 570,762 263,621 143,848
Non-cash investing and financing activities:      
Issuance of units in Operating Partnership for acquisition of hotel property     153,636
Mortgage debt proceeds receivable and related loan costs 2,704,415    
Assumption of mortgage loan on Crowne Plaza Hollywood Beach Resort acquisition 57,000,000    
Assumption of loan premium on the Crowne Plaza Hollywood Beach Resort assumed loan 246,815    
Change in amount of deferred financing and deferred offering cost in accounts payable and accrued liabilities 624,117 375,487 248,630
Change in amount of hotel property improvements in accounts payable and accrued liabilities $ 601,895 $ 1,108,182 $ 195,725