MHI Hospitality Corporation Reports Financial Results for Third Quarter 2009

October 27, 2009 4:01 PM EDT

WILLIAMSBURG, Va., Oct. 27 /PRNewswire-FirstCall/ -- MHI Hospitality Corporation (Nasdaq: MDH) ("the Company"), a self-advised lodging real estate investment trust (REIT), today reported its consolidated results for the third quarter ended September 30, 2009.

HIGHLIGHTS:

    --  Total revenue increased approximately $0.8 million or 4.6% over third
        quarter 2008 to approximately $18.0 million.
    --  Total room revenue increased approximately $0.7 million or 6.0 % over
        third quarter 2008 to approximately $12.8 million.
    --  Adjusted operating income increased approximately $0.6 million or 17.7%
        over third quarter 2008 to approximately $3.7 million.
    --  Funds from Operations ("FFO") increased approximately $0.1 million or
        13.3% over third quarter 2008 to approximately $1.3 million or $0.12 per
        share for third quarter 2009.

    --  Total assets of approximately $217.9 million at September 30, 2009,
        versus approximately $203.2 million at September 30, 2008.

Andrew M. Sims, President and CEO of MHI Hospitality Corporation, commented, "Our principal focus right now is the aggressive ramp-up of our repositioned portfolio. We are capturing market share with these efforts, as demonstrated by this quarter's results. We are also working to strengthen our financial position. We recently completed the formation of an asset management group specializing in nonperforming hotel properties. We believe this aligned new business initiative will create a valuable fee income stream and position us favorably in terms of market knowledge and future opportunities."

Sims continued, "Although market conditions remain challenging, the asset turnaround strategy that we have successfully implemented since 2005 is now delivering meaningful results that distinguish us from our peer group."

Operating Results

The Company reported consolidated total revenue of approximately $18.0 million for the three-month period ended September 30, 2009, an increase of 4.6% over the three-month period ended September 30, 2008. The Company had adjusted operating income for the same period of approximately $3.7 million, an increase of approximately $0.6 million or 17.7% as compared to adjusted operating income of approximately $3.1 million for the third quarter of 2008. For the third quarter, the Company also reported a consolidated net loss of approximately $0.7 million, or $0.10 per share, as compared to a consolidated net loss of approximately $0.5 million, or $0.08 per share, for the comparable 2008 period. During the third quarter, FFO was approximately $1.3 million, or $0.12 per share, compared to approximately $1.1 million, or $0.11 per share, for the third quarter of 2008, an increase of 13.3%. During the quarter, the Company reported an unrealized gain on the value of its interest rate swap of approximately $0.3 million as compared to an unrealized gain on the value of its interest rate swap of approximately $0.1 million for the third quarter of 2008. The interest rate swap is required by the Company's lenders on its revolving credit facility.

Adjusted operating income (and the related margin) and FFO are non-GAAP financial measures within the meaning of the rules of the Securities and Exchange Commission. The Company defines adjusted operating income as net operating income excluding depreciation and amortization, corporate general and administrative expenses, lease revenue and related expenses as well as other fee income not related to the Company's wholly-owned hotel properties. The Company defines FFO as net income excluding extraordinary items, depreciation and minority interest. Management believes FFO is a key measure of a REIT's performance and should be considered along with, but not as an alternative to, net income and cash flow as a measure of the Company's operating performance. Reconciliation of these non-GAAP financial measures are included in the accompanying financial tables.

Portfolio Operating Performance

The following tables illustrate the key operating metrics for the three months ended September 30, 2009 and 2008 for the Company's wholly-owned properties during each respective reporting period ("consolidated" properties) as well as the eight wholly-owned properties in the portfolio that were not under development and were under the Company's control during the three months ended September 30, 2009 and the corresponding period in 2008 ("same-store" properties). Accordingly, the same-store data does not reflect the performance of the Crowne Plaza Tampa Westshore, which opened in March 2009. The tables also exclude 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 (All Hotels)  Quarter Ended    Quarter Ended
                               September 30,    September 30,
                                   2009             2008         Variance
                               -------------    -------------    --------
    Occupancy %                        63.5%            59.6%        6.6%
    Average Daily Rate ("ADR")      $103.63          $116.43       -11.0%
    Revenue per Available Room
     ("RevPAR")                      $65.85           $69.41        -5.1%


    Same-Store (8 Hotels)      Quarter Ended    Quarter Ended
                               September 30,    September 30,
                                   2009             2008         Variance
                               -------------    -------------    --------
    Occupancy %                        65.7%            59.6%       10.2%
    ADR                             $106.04          $116.43        -8.9%
    RevPAR                           $69.65           $69.41         0.4%

For the third quarter of 2009, adjusted operating income increased 17.7% over the third quarter of 2008 and same-store adjusted operating margins improved 471 basis points over the third quarter of 2008

The following tables illustrate the key operating metrics for the nine months ended September 30, 2009 and 2008 for the Company's wholly-owned properties during each respective reporting period ("consolidated" properties) as well as the six wholly-owned properties in the portfolio that were not under development and were under the Company's control during the nine months ended September 30, 2009 and the corresponding period in 2008 ("same-store" properties). Accordingly, the same-store data does not reflect the performance of the Sheraton Louisville Riverside, which opened in May 2008; the Crowne Plaza Hampton Marina, which the Company purchased in April 2008, or the Crowne Plaza Tampa Westshore, which opened in March 2009. The tables also exclude performance data for the Crowne Plaza Hollywood Beach Resort in which the Company has a 25.0% indirect interest.


    Consolidated (All Hotels)      Nine Months      Nine Months
                                      Ended           Ended
                                   September 30,    September 30,
                                       2009             2008        Variance
                                   -------------    -------------   --------
    Occupancy %                            61.7%            64.2%       -3.8%
    ADR                                 $107.90          $120.13       -10.2%
    RevPAR                               $66.58           $77.09       -13.6%

    Same-Store (6 Hotels)          Nine Months      Nine Months
                                      Ended            Ended
                                   September 30,    September 30,
                                       2009             2008        Variance
                                   -------------    -------------   --------
    Occupancy %                            66.2%            68.0%       -2.7%
    ADR                                 $110.32          $120.25        -8.3%
    RevPAR                               $72.99           $81.80       -10.8%

For the nine-month period ended September 30, 2009, adjusted operating income increased 7.6% over the nine-month period ended September 30, 2008 and same-store adjusted operating margins improved 423 basis points over the comparable period in 2008.

Portfolio Update

As of September 30, 2009, total assets were approximately $217.9 million, including approximately $189.8 million of net investment in hotel properties plus approximately $9.8 million for the Company's joint venture investment in the Crowne Plaza Hollywood Beach Resort.

    --  The Company is executing a relaunch with the Holiday Inn franchise at
        its Raleigh, North Carolina property, which it expects to substantially
        complete by year-end 2009.

    --  Ramp-up efforts including a variety of sales and marketing tactics are
        on track at almost half of the Company's wholly-owned hotel properties,
        including the Crowne Plaza Tampa Westshore, the Sheraton Louisville
        Riverside, the Hilton Savannah DeSoto and the Company's newest property,
        the Crowne Plaza Hampton Marina.

Balance Sheet/Liquidity

At September 30, 2009, the Company had approximately $5.3 million of available cash and cash equivalents, of which approximately $0.8 million is reserved for capital improvements and certain other expenses. The Company has approximately $78.7 million outstanding on its $80.0 million revolving line of credit, which had been deployed primarily to fund the acquisition and renovation of the Sheraton Louisville Riverside Hotel, the Company's equity contribution to its joint venture with The Carlyle Group for the purchase of the Crowne Plaza Hollywood Beach Resort, as well as the acquisitions of the Tampa, Florida and Hampton, Virginia hotel properties.

The Company has no debt maturing before May 2011. The loans coming due at that time are a combination of variable and fixed rate debt carrying favorable terms.

Dividend

As previously announced, the most recent amendment to the credit agreement entered into in May 2009 permits the Company to pay in any given fiscal year a dividend in an amount minimally necessary in order to preserve cash while maintaining the Company's REIT status, provided that no dividend may be paid during the first three quarters of such fiscal year. The Company anticipates the amount of such a dividend will remain at 90% of taxable income. If certain liquidity thresholds and other conditions are met the Company may be able to declare and pay additional cash dividends in any fiscal year. Any future changes to the Company's current dividend policy will need to be in compliance with restrictions on the payment of cash dividends as set forth in the referenced amendment to the credit agreement.

Asset Management Group

During the third quarter 2009, the Company formed a separate subsidiary, MHI Asset Recovery, LLC, to pursue asset management assignments from special servicers and other entities involved in distressed hotel loans and workouts. As asset manager, the Company will provide asset management services including, but not limited to, property management, receiver services, litigation and contract support, franchise selection, construction management, value optimization, and project management on a fee-for-service basis.

Outlook and Market Trends

In light of ongoing unpredictable macro-economic and hospitality market conditions and their potential impact on the Company's markets and customer base, management has elected to suspend providing guidance regarding projected financial performance for the near term.

Earnings Call/Webcast

The Company will conduct its third quarter conference call for investors and other interested parties at 10:00 a.m. Eastern Time (ET) on Wednesday, October 28, 2009. The conference call will be accessible by telephone and through the Internet. Interested individuals are invited to listen to the call by telephone at 800-860-2442. To participate on the webcast, log on to www.mhihospitality.com at least 15 minutes before the call to download the necessary software.

About MHI Hospitality Corporation

MHI Hospitality Corporation is a self-advised lodging REIT focused on the acquisition, redevelopment and management of mid-scale, upscale and upper-upscale full-service hotels in the Mid-Atlantic, Midwest and Southeastern United States. Currently, the Company's portfolio consists of investments in eleven hotel properties, nine of which are wholly-owned and comprise 2,110 rooms. All of the Company's wholly-owned properties operate under the Hilton, InterContinental Hotels Group and Starwood Hotels and Resorts brands. The Company also has a 25 percent interest in the Crowne Plaza Hollywood Beach Resort and a leasehold interest in the common area of Shell Island Resort, a resort condominium property. MHI Hospitality Corporation was organized in 2004 and is headquartered in Williamsburg, Virginia. For more information please visit www.mhihospitality.com.

Forward-Looking Statements

This news release includes "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934 and Section 27A of the Securities Act of 1933. 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 Company's 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 Company's future results, performance and achievements, include, but are not limited to: national and local economic and business conditions, including the current economic downturn, that will affect occupancy rates at the Company's hotels and the demand for hotel products and services; risks associated with the hotel industry, including competition, increases in wages, energy costs and other operating costs; the availability and terms of financing and capital and the general volatility of the securities markets, specifically, the impact of the current credit crisis which has severely constrained the availability of debt financing; risks associated with the level of the Company's indebtedness and its ability to meet covenants in its debt agreements; management and performance of the Company's hotels; risks associated with redevelopment and repositioning projects, including delays and cost overruns; supply and demand for hotel rooms in the Company's current and proposed market areas; the Company's ability to acquire additional properties and the risk that potential acquisitions may not perform in accordance with expectations; and legislative/regulatory changes, including changes to laws governing taxation of real estate investment trusts. These risks and uncertainties are described in greater detail under "Risk Factors" in the Company's Annual Report on Form 10-K and subsequent reports filed with the Securities and Exchange Commission. The Company undertakes no obligation 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 our expectations will be attained or that actual results will not differ materially.


                           Financial Tables Follow ...




                               MHI HOSPITALITY CORPORATION
                               CONSOLIDATED BALANCE SHEETS

                                               September 30,   December 31,
                                                   2009            2008
                                                (unaudited)      (audited)
                                                ----------       --------
    ASSETS
     Investment in hotel properties, net       $189,827,578  $154,295,611
     Properties under development                         -    33,101,773
     Investment in joint venture                  9,816,963    10,253,732
     Cash and cash equivalents                    4,497,311     1,719,147
     Restricted cash                                759,704     2,573,444
     Accounts receivable                          3,310,079     1,352,203
     Accounts receivable-affiliate                   80,122        53,795
     Prepaid expenses, inventory and
      other assets                                6,393,281     4,603,118
     Notes receivable, net                          100,000       100,000
     Shell Island lease purchase, net             1,544,117     1,852,941
     Deferred financing costs, net                1,529,706     1,312,670
                                                  ---------     ---------

     TOTAL ASSETS                              $217,858,861  $211,218,434
                                               ============  ============

     LIABILITIES
     Line of credit                             $78,737,858   $73,187,858
     Mortgage loans                              72,837,675    72,256,168
     Loans payable                                4,639,022             -
     Accounts payable and accrued
      liabilities                                 8,990,136    11,451,976
     Advance deposits                               792,474       546,236
                                                    -------       -------

     TOTAL LIABILITIES                          165,997,165   157,442,238
                                                -----------   -----------

     Commitments and contingencies

     EQUITY
     MHI Hospitality Corporation stockholders'
      equity
        Preferred stock, par value
         $0.01; 1,000,000
         shares authorized; 0 shares
         issued and outstanding                           -             -
        Common stock, par value $0.01;
         49,000,000 shares authorized;
         6,964,263 shares
         and 6,939,613 shares issued and
         outstanding at September 30, 2009 and       69,643        69,396
         December 31, 2008, respectively
        Additional paid in capital               48,692,539    48,586,775
        Distributions in excess of
         retained earnings                      (13,655,850) (12,341,122)
                                               ------------  ------------
           Total MHI Hospitality Corporation
            stockholders' equity                 35,106,332    36,315,049
                                                 ----------    ----------
        Noncontrolling interest                  16,755,364    17,461,147
                                                 ----------    ----------
    TOTAL EQUITY                                 51,861,696    53,776,196
                                                 ----------    ----------

     TOTAL LIABILITIES AND STOCKHOLDERS'
      EQUITY                                   $217,858,861  $211,218,434
                                               ============  ============

                         MHI HOSPITALITY CORPORATION
                   CONSOLIDATED STATEMENTS OF OPERATIONS

                           Three months Three months  Nine months Nine months
                              ended        ended         ended        ended
                            September    September     September    September
                             30, 2009     30, 2008      30, 2009     30, 2008
                            ---------    ---------     ---------    ---------
     REVENUE

         Rooms
          Department      $12,781,958  $12,055,723   $37,404,739  $36,680,246
         Food and
          beverage
          department        4,124,670    4,040,957    13,187,953   13,319,651
         Other
          operating
          departments       1,073,404    1,085,229     3,419,049    3,154,402
                            ---------    ---------     ---------    ---------
             Total
              Revenue      17,980,032   17,181,909    54,011,741   53,154,299

     EXPENSES
     Hotel operating
      expenses
         Rooms
          Department        3,765,650    3,473,123    10,498,088   10,219,413
         Food and
          beverage
          department        2,957,662    3,220,355     8,990,305    9,962,929
         Other
          operating
          departments         206,865      226,483       581,202      650,502
         Indirect           7,290,182    7,001,655    21,677,157   20,895,881
                            ---------    ---------    ----------   ----------

             Total
              hotel
              operating
              expenses     14,220,359   13,921,616    41,746,752   41,728,725

     Depreciation
      and
      amortization          2,152,350    1,797,075     6,148,408    4,777,680
     Corporate
      general
      and
      administrative          744,171      646,566     2,497,275    2,318,829
                              -------      -------     ---------    ---------
             Total
              operating
              expenses     17,116,880   16,365,257    50,392,435   48,825,234
                           ----------   ----------    ----------   ----------
     NET OPERATING INCOME     863,152      816,652     3,619,306    4,329,065

     Other income
      (expense)
         Interest
          Expense          (2,546,971)  (1,933,052)   (7,131,677)  (4,810,231)
         Interest
          Income                9,861       22,318        37,689       57,141
         Equity
          in
          earnings
          (loss) of
          joint
          venture            (157,942)    (333,188)     (169,966)     261,622
         Loan
          impairment
          charge                    -     (100,000)            -    (300,000)
         Unrealized
          gain on
          hedging
          activities          316,914      116,016       854,171       86,743
         Gain (Loss)
          on
          disposal
          of assets           (51,740)       2,010       (42,870)    (114,962)
                             --------        -----      --------    ---------
     Net loss
      before
      taxes                (1,566,726)  (1,409,244)   (2,833,347)    (490,622)
     Income
      tax
      benefit                 502,019      603,135     1,026,874    1,010,194
                              -------      -------     ---------    ---------
     Net
      income
      (loss)               (1,064,707)    (806,109)   (1,806,473)     519,572
     Adjust: Net
      (income)
      loss
      attributable
      to the
      noncontrolling
      interest                371,894      282,336       631,031     (181,933)
                              -------      -------       -------    ---------
     Net income
      (loss)
      attributable
      to the Company        $(692,813)   $(523,773)  $(1,175,442)    $337,639
                           ==========  ===========   ===========     ========
        Net income (loss)
         per share
         attributable
         to the Company
         Basic                 $(0.10)      $(0.08)       $(0.17)       $0.05
         Diluted               $(0.10)      $(0.08)       $(0.17)       $0.05
     Weighted
      average
      number
      of shares
      outstanding
         Basic              6,964,263    6,939,613     6,962,170    6,936,435
         Diluted            6,990,263    6,975,613     6,988,170    6,973,100

                             MHI HOSPITALITY CORPORATION
                         CONSOLIDATED STATEMENTS OF CASH FLOWS

                                      September 30,   September 30,
                                          2009           2008
                                       (unaudited)     (audited)

       Cash flows
        from
        operating
        activities:
                  Net income
                  (loss)
                   attributable to
                   the Company         $(1,175,442)     $337,639
                  Adjustments to
                   reconcile
                   net loss to net
                   cash used
                   in operating
                   activities:
                     Depreciation
                      And
                      Amortization       6,148,408     4,777,680
                     Equity in
                      joint venture        169,966      (261,622)
                     Loss on
                      disposal of
                      assets                42,870       114,962
                     Loan
                      impairment
                      charge                     -       300,000
                     Unrealized
                      loss on
                      hedging
                      activities          (854,171)     (86,743)
                     Amortization
                      of deferred
                      financing costs      554,241       256,002
                     Charges
                      related
                      to equity-
                      based
                      compensation         106,010       237,196
                     Noncontrolling
                      interest in
                      operating
                      partnership         (631,031)      181,933
                     Changes in
                      assets and
                      liabilities:
                        Restricted
                         cash              234,179      (216,844)
                         Accounts
                          Receivable    (1,957,876)       47,573
                         Inventory,
                          prepaid
                          expenses
                          and other
                          assts         (1,849,110)   (2,399,976)
                         Accounts
                          payable
                          and
                          other
                          accrued
                          liabilities   (1,607,668)   (1,009,373)
                         Advance
                          deposits         246,237       279,138
                         Due from
                          affiliates       (26,327)      (20,680)
                                          --------      --------
                     Net cash
                      provided
                      by (used in)
                      operating
                      activities          (599,714)    2,536,885
                                         ---------     ---------
    Cash flows from
     investing activities:
                 Acquisition
                  of hotel
                  properties                     -    (2,063,794)
                 Improvements
                  and additions
                  to hotel
                  properties            (8,253,701)  (29,793,040)
                 Contributions to
                  joint venture                  -    (4,743,207)
                 Distributions
                  from joint
                  venture                  266,803        27,362
                 Funding of
                  restricted
                  cash reserves           (887,733)   (1,262,108)
                 Proceeds of
                  restricted cash
                  reserves               2,467,295       765,402
                                         ---------       -------
                     Net cash
                      used in
                      investing
                      activities        (6,407,336)  (37,069,385)
                                        -----------  ------------
       Cash flows
         from financing
        activities:
                 Dividends and
                  distributions
                  paid                    (214,037)   (5,438,138)
                 Proceeds of
                  mortgage
                  refinancing              743,832    10,707,127
                 Net proceeds
                  of credit
                  facility               5,550,000    32,800,000
                 Payment of
                  deferred
                  financing
                  costs                   (771,278)     (508,019)
                 Proceeds of
                  Loans                  4,750,000             -
                 Payment of
                  mortgages
                  and loans               (273,303)     (490,000)
                                         ---------     ---------
                     Net cash
                      provided
                      by
                      financing
                      activities         9,785,214    37,070,970
                                         ---------    ----------
                         Net
                          increase
                          in cash
                          and cash
                          equivalents    2,778,164     2,538,470
                         Cash and
                          cash
                          equivalents
                          at the
                          beginning
                          of the
                          period         1,719,147     3,988,700
                                         ---------     ---------
       Cash and
        cash equivalents
        at the end of
        the period
       Supplemental
        disclosures:                    $4,497,311    $6,527,170
                                        ==========    ==========
                 Cash paid
                  during the
                  period for
                  interest              $6,842,607    $5,487,558
                                        ==========    ==========
                 Cash paid
                  during the
                  period
                  for income              $107,087      $158,240
                  taxes                   ========      ========
       Non-cash
        investing
        and financing
        activities:
                 Assumption
                  of
                  existing
                  indebtedness
                  on purchase
                  of hotel
                  properties                    $-    $5,750,000
                                                ==    ==========
                 Refinance of
                  mortgage
                  notes                         $-    $5,260,000
                                                ==    ==========

                            MHI HOSPITALITY CORPORATION
         RECONCILIATION OF NET INCOME (LOSS) TO FUNDS FROM OPERATIONS (FFO)
                                    (unaudited)

                           Three months Three months  Nine months Nine months
                              ended        ended        ended       ended
                            September    September    September   September
                             30, 2009     30, 2008     30, 2009    30, 2008
                             ----------  ----------  -----------    --------
     Net income (loss)       $(692,813)  $(523,773)  $(1,175,442)   $337,639
         Adjust
          Noncontrolling
          Interest            (371,894)   (282,336)     (631,031)    181,933
         Add depreciation
          and amortization   2,152,350   1,797,075     6,148,408   4,777,680
         Add equity in
          depreciation and
          amortization of
          joint venture        135,935     136,432       407,814     409,244
         Adjust gain (loss)
          on disposal of
          assets                51,740      (2,010)       42,870     114,962
                                ------     -------        ------     -------

     FFO                    $1,275,318  $1,125,388    $4,792,619  $5,821,458
                            ==========  ==========    ==========  ==========

     Weighted average
      Shares Outstanding     6,964,263   6,939,613     6,962,170   6,936,435
     Weighted average
      Units outstanding      3,737,607   3,737,607     3,737,607   3,737,607
                             ---------   ---------     ---------   ---------
     Weighted average
      Shares and units      10,701,870  10,677,220    10,699,777  10,674,042
                            ==========  ==========    ==========  ==========
     FFO per share and
      unit                       $0.12       $0.11         $0.45       $0.55
                                 =====       =====         =====       =====

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 that was 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. Thus, NAREIT created FFO as a supplemental measure of REIT operating performance that excludes historical cost depreciation, among other items, from GAAP net income. Management believes that the use of FFO, combined with the required GAAP presentations, has improved the understanding of the operating results of REITs among the investing public and made comparisons of REIT operating results more meaningful. Management 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.


                             MHI HOSPITALITY CORPORATION
          RECONCILIATION OF NET OPERATING INCOME TO ADJUSTED OPERATING INCOME
                                    (unaudited)

                         Three months Three months Nine months Nine months
                             ended       ended        ended      ended
                           September   September    September  September
                           30, 2009    30, 2008     30, 2009    30, 2008
                          ---------   ---------    ---------    ---------
    Net operating income   $863,152    $816,652   $3,619,306   $4,329,065
         Add corporate
          general and
          administrative    744,171     646,566    2,497,275    2,318,828
         Add depreciation
          and
          amortization    2,152,350   1,797,075    6,148,408    4,777,680
         Subtract net
          lease rental
          income            (95,750)  (117,966)     (318,250)    (353,897)
         Subtract
          other
          fee                (5,283)   (35,184)     (196,420)    (150,478)
          income            -------    --------    ---------    ---------

    Adjusted operating
     income              $3,658,640  $3,107,143  $11,750,319  $10,921,198
                         ==========  ==========  ===========  ===========

We provide adjusted operating income as supplemental information for investors. We eliminate corporate-level costs and expenses to arrive at property-level results because we believe property-level results provide investors with supplemental information into the ongoing operating performance of our hotels. We eliminate depreciation and amortization because, even though depreciation and amortization are property-level expenses, these non-cash expenses, which are based on historical cost accounting for real estate assets, implicitly assume that the value of real estate assets diminishes predictably over time. As noted earlier, because real estate values have historically risen or fallen with market conditions, many industry investors have considered presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves.

As a result of the elimination of corporate-level costs and expenses, depreciation and amortization, net lease income as well as other fee income not related to our wholly-owned hotel properties, the adjusted operating income we present should not be used to evaluate our performance as a whole. Management compensates for these limitations by separately considering the impact of these excluded items to the extent they are material to operating decisions or assessments or our operating performance. Our consolidated statements of operations include such amounts, all of which should be considered by investors when evaluating our performance.

We also believe that providing adjusted operating income provides investors and management with useful information for evaluating the period-to-period performance of our hotels and facilitates comparisons with other hotels REITS and hotel owners.

SOURCE MHI Hospitality Corporation


Related Categories

Press Releases

Stocks Mentioned

MDH 1.58

+0.02 +1.28%
Volume: 4,700
Track MDH


Related Entities


Add Your Comment