![1111-1_exhibit 99 1_page_26.gif](https://capedge.com/proxy/8-K/0001104659-20-098398/tm2029347d1_ex99-1img026.gif) | (in thousands) For the Three Months EndedFor the Six Months Ended 6/30/20203/31/202012/31/20199/30/20196/30/20196/30/20206/30/2019 Add (Less): Interest expense 72,072 71,075 73,384 52,375 49,601 143,147 99,367 Income tax expense (benefit) (1) 16,660 342 1,527 467 (260) 17,002 799 Depreciation and amortization 127,427 127,926 126,727 103,160 99,196 255,353 198,561 EBITDA 178,810 165,693 186,745 196,076 157,319 344,503 533,296 Add (Less): Gain on sale of real estate (2) 2,853 6,911 — — — 9,764 (159,535) Loss on asset impairment (3) 28,514 16,740 39,296 — — 45,254 — EBITDAre 210,177 189,344 226,041 196,076 157,319 399,521 373,761 Add (Less): General and administrative expense paid in common shares (4) 832 590 480 1,068 865 1,422 1,301 Adjustments to reflect the entity's share of EBITDA attributable to an investee (5) 421 158 — — — 579 — Estimated business management incentive fee (6) — — — — — — — Acquisition and transaction related costs (7) — — 1,795 — — — — Loss on early extinguishment of debt (8) 6,970 — — 8,451 — 6,970 — Gain on insurance settlement (1) (62,386) — — — — (62,386) — Unrealized gains and losses on equity securities, net (9) (3,848) 5,045 (3,300) 3,950 60,788 1,197 39,811 Loss contingency (10) — — 1,997 — — — — Adjusted EBIT Are $152,166 $195,137 $227,013 $ 209,545 $218,972 $ 347,303 $414,873 D (1) SVC recorded a $62,386 gain on insurance settlement during the three months ended June 30, 2020 for insurance proceeds received for its leased hotel in San Juan, PR related to Hurricane Maria. Under GAAP, SVC is required to increase the building basis of its San Juan hotel for the amount of the insurance proceeds. SVC also recorded a $15,650 deferred tax liability as a result of the book value to tax basis difference related to this accounting in the three months ended June 30, 2020. (2) SVC recorded a $2,853 net loss its sale of real estate during the three months ended June 30, 2020 in connection with the sales of four net lease properties, a $6,911 net loss on sale of real estate during the three months ended March 31, 2020 in connection with the sales of six net lease properties and a $159,535 gain on sale of real estate during the three months ended March 31, 2019 in connection with the sales of 20 travel centers. (3) SVC recorded a $28,514 loss on asset impairment during the three months ended June 30, 2020 to reduce the carrying value of 17 hotel properties and four net lease properties to their estimated fair value, a $16,740 loss on asset impairment during the three months ended March 31, 2020 to reduce the carrying value of two net lease properties to their estimated fair value and a $39,296 loss on asset impairment during the three months ended December 31, 2019 to reduce the carrying value of 19 net lease properties to their estimated fair value less costs to sell and two hotels to their estimated fair value. (4) Amounts represent the equity compensation awarded to SVC's Trustees, officers and certain other employees of RMR LLC. (5) Represents adjustments to reflect SVC's proportionate share of EBITDA related to its equity investment in Sonesta. (6) Incentive fees under our business management agreement with RMR LLC are payable after the end of each calendar year, are calculated based on common share total return, as defined, and are included in general and administrative expense in our consolidated statements of income. In calculating net income (loss) in accordance with GAAP, SVC recognized estimated business management incentive fee expense, if any, in the first, second and third quarters. Although SVC recognizes this expense, if any, in the first, second and third quarters for purposes of calculating net income (loss), SVC does not include these amounts in the calculation of Adjusted EBITDAre until the fourth quarter, which is when the business management incentive fee expense amount for the year, if any, is determined. No business management incentive fee expense was recorded for the periods presented. (7) Acquisition and transaction related costs represents costs related to SVC's exploration of possible financing transactions. (8) SVC recorded a $6,970 loss on early extinguishment of debt, net of unamortized discount and deferred financing costs, related to its repurchase of $350,000 principal amount of its $400,000 of 4.25% senior notes due 2021 for an aggregate purchase price of $355,971, excluding accrued interest. SVC recorded a $8,451 loss on early extinguishment of debt in the three months ended September 30, 2019 related to the termination of a term loan commitment we arranged in connection with the acquisition of a net lease portfolio. (9) Unrealized gains and (losses) on equity securities, net represent the adjustment required to adjust the carrying value of SVC's former investment in RMR Inc. common shares and its investment in TA common shares to their fair value. SVC sold its RMR Inc. shares in July 2019. (10) SVC recorded a $1,997 loss contingency during the three months ended December 31, 2019 for an expected settlement of a historical pension withdrawal liability for a hotel it rebranded. SERVICE PROPERTIES TRUST (Nasdaq: SVC) | August 202026 |