Equity Investment in Select Income REIT | Equity Investment in Select Income REIT As described in Note 11, as of September 30, 2018 , we owned 24,918,421 , or approximately 27.8% , of the then outstanding SIR common shares. SIR is a REIT that primarily owns single tenant, net leased properties. As described in Note 1, we completed the Secondary Sale on October 9, 2018. We expect to record a loss on the Secondary Sale of approximately $19,372 in the fourth quarter of 2018. We accounted for our investment in SIR under the equity method. As a result of the Secondary Sale, our equity method investment in SIR has been reclassified to discontinued operations in our condensed consolidated financial statements as of September 30, 2018 . See Note 13 for further information regarding discontinued operations. Under the equity method, we recorded our proportionate share of SIR’s net income as equity in earnings of SIR included in discontinued operations in our condensed consolidated statements of comprehensive income. We recorded $9,253 and $9,453 of equity in the earnings of SIR for the three months ended September 30, 2018 and 2017 , respectively, and $23,843 and $20,271 of equity in the earnings of SIR for the nine months ended September 30, 2018 and 2017 , respectively. Our other comprehensive income includes our proportionate share of SIR’s unrealized gains (losses) of ($47) and $1,236 for the three months ended September 30, 2018 and 2017 , respectively, and $28 and $5,339 for the nine months ended September 30, 2018 and 2017 , respectively. The adjusted GAAP cost basis of our investment in SIR was less than our proportionate share of SIR’s total shareholders’ equity book value on the dates we acquired the shares. As of September 30, 2018 and December 31, 2017, our basis difference was $120,492 and $87,137 , respectively, and as required under GAAP, we were accreting this basis difference to earnings over the estimated remaining useful lives of certain real estate assets and intangible assets and liabilities owned by SIR. The increase in the basis difference primarily related to SIR's capital finance activities and changes in its net equity during the nine months ended September 30, 2018 . This accretion increased our equity in the earnings of SIR by $1,044 and $736 for the three months ended September 30, 2018 and 2017 , respectively, and $3,131 and $2,209 for the nine months ended September 30, 2018 and 2017 , respectively. As of September 30, 2018 , our investment in SIR had a carrying value of $453,275 and a market value, based on the closing price of SIR common shares on Nasdaq on September 30, 2018 , of $546,710 . We received aggregate cash distributions from SIR of $12,708 during both the three months ended September 30, 2018 and 2017 , and $38,124 and $38,125 during the nine months ended September 30, 2018 and 2017 , respectively. During the three months ended September 30, 2018 and 2017 , SIR issued a net amount of 45,774 and 44,724 common shares, respectively. During the nine months ended September 30, 2018 and 2017 , SIR issued a net amount of 63,157 and 59,502 common shares, respectively. We recognized a gain on issuance of shares by SIR of $21 and $51 for the three months ended September 30, 2018 and 2017 , respectively, and a gain on issuance of shares by SIR of $29 and $72 for the nine months ended September 30, 2018 and 2017 , respectively, as a result of the per share issuance price of these SIR common shares being above the then average per share carrying value of our SIR common shares. The following presents summarized financial data of SIR as reported in SIR’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2018 , or the SIR Quarterly Report. References in our condensed consolidated financial statements to the SIR Quarterly Report are included as references to the source of the data only, and the information in the SIR Quarterly Report is not incorporated by reference into our condensed consolidated financial statements. Condensed Consolidated Balance Sheets September 30, December 31, 2018 2017 Real estate properties, net $ 3,926,606 $ 3,905,616 Acquired real estate leases, net 433,947 477,577 Properties held for sale 15,289 5,829 Cash and cash equivalents 25,982 658,719 Rents receivable, net 131,642 127,672 Other assets, net 188,033 127,617 Total assets $ 4,721,499 $ 5,303,030 Unsecured revolving credit facility $ 108,000 $ — Industrial Logistics Properties Trust revolving credit facility 380,000 750,000 Unsecured term loan, net — 348,870 Senior unsecured notes, net 1,430,688 1,777,425 Mortgage notes payable, net 210,624 210,785 Assumed real estate lease obligations, net 62,176 68,783 Other liabilities 150,371 155,348 Total shareholders' equity attributable to SIR 2,061,556 1,991,819 Noncontrolling interest in consolidated subsidiary 318,084 — Total liabilities and shareholders' equity $ 4,721,499 $ 5,303,030 Condensed Consolidated Statements of Income Three Months Ended September 30, Nine Months Ended September 30, 2018 2017 2018 2017 Rental income $ 101,833 $ 98,635 $ 298,003 $ 293,020 Tenant reimbursements and other income 20,048 19,379 60,514 57,158 Total revenues 121,881 118,014 358,517 350,178 Real estate taxes 12,518 11,489 36,748 33,168 Other operating expenses 14,814 14,649 43,714 41,039 Depreciation and amortization 35,371 34,713 105,326 102,770 Acquisition and transaction related costs 3,796 — 3,796 — General and administrative 15,331 1,608 47,353 24,697 Write-off of straight line rents, net — — 10,626 12,517 Loss on asset impairment — — — 4,047 Loss on impairment of real estate assets 9,706 — 9,706 229 Total expenses 91,536 62,459 257,269 218,467 Operating income 30,345 55,555 101,248 131,711 Dividend income 397 397 1,190 1,190 Unrealized gain on equity securities 22,771 — 53,159 — Interest income 133 19 753 39 Interest expense (23,287 ) (24,383 ) (69,446 ) (68,278 ) Loss on early extinguishment of debt — — (1,192 ) — Income before income tax expense, equity in earnings of an investee and gain on of real estate 30,359 31,588 85,712 64,662 Income tax expense (185 ) (177 ) (446 ) (364 ) Equity in earnings of an investee 831 31 882 533 Net income before gain on sale of real estate 31,005 31,442 86,148 64,831 Gain on sale of real estate 4,075 — 4,075 — Net income 35,080 31,442 90,223 64,831 Net income allocated to noncontrolling interest (5,597 ) — (15,841 ) — Net income attributed to SIR $ 29,483 $ 31,442 $ 74,382 $ 64,831 Weighted average common shares outstanding (basic) 89,410 89,355 89,395 89,341 Weighted average common shares outstanding (diluted) 89,437 89,379 89,411 89,364 Net income attributed to SIR per common share (basic and diluted) $ 0.33 $ 0.35 $ 0.83 $ 0.73 |