株探米国株
英語
エドガーで原本を確認する
0000945394false00009453942025-09-182025-09-18

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): September 18, 2025
SERVICE PROPERTIES TRUST
(Exact Name of Registrant as Specified in Its Charter)

Maryland
(State or Other Jurisdiction of Incorporation)
1-11527 04-3262075
(Commission File Number) (IRS Employer Identification No.)
Two Newton Place, 255 Washington Street, Suite 300, Newton, Massachusetts 02458-1634
(Address of Principal Executive Offices) (Zip Code)
617-964-8389
(Registrant’s Telephone Number, Including Area Code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐                               Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐                                   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐                                   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐                                   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class Trading Symbol Name of each Exchange on which Registered
Common Shares of Beneficial Interest SVC The Nasdaq Stock Market LLC
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐ 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



In this Current Report on Form 8-K, the term "SVC" refers to Service Properties Trust and its consolidated subsidiaries, unless otherwise noted.

Item 2.01. Completion of Acquisition or Disposition of Assets.

On September 18, 2025, SVC sold three hotels with a total of 413 keys located in three states for a combined sales price of $26.5 million, excluding closing costs, or the First Significant Disposition, pursuant to one of the agreements that SVC previously entered into to sell 113 hotels with a total of 14,803 keys for a combined sales price of $913.3 million, excluding closing costs, or the Sale Hotels. On September 18, 2025, SVC also sold eight hotels with a total of 1,041 keys located in four states for a combined sales price of $20.3 million, excluding closing costs, or the Second Significant Disposition, pursuant to another agreement that SVC previously entered into for the Sale Hotels. To date, SVC has sold 20 of the Sale Hotels with a total of 2,767 keys for a combined sales price of $135.7 million, excluding closing costs, and SVC remains under agreement to sell 93 Sale Hotels with a total of 12,036 keys for a combined sales price of $777.6 million, excluding closing costs. The remaining 93 Sale Hotels with be sold in phases, expected to be completed by the end of 2025. As previously disclosed, SVC expects to use the proceeds from the sales of the Sale Hotels to repay debt, including a portion of the outstanding borrowings under its revolving credit facility.

The hotel sales SVC has completed to date pursuant to two of the agreements for the Sale Hotels constitute significant dispositions for purposes of Item 2.01 of Form 8-K. Accordingly, pro forma financial information required by Item 9.01 of Form 8-K is included for the First Significant Disposition and Second Significant Disposition as Exhibits 99.1 and 99.2, respectively, to this Current Report on Form 8-K.

Warning Concerning Forward-Looking Statements

This Current Report on Form 8-K contains statements that constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other securities laws. Whenever SVC uses words such as “believe”, “expect”, “anticipate”, “intend”, “plan”, “estimate”, “will”, “may” and negatives or derivatives of these or similar expressions, SVC is making forward-looking statements. These forward-looking statements are based upon SVC’s present intent, beliefs or expectations, but forward-looking statements are not guaranteed to occur and may not occur. Actual results may differ materially from those contained in or implied by SVC’s forward-looking statements as a result of various factors. For example, the pending sales of the remaining Sale Hotels are subject to conditions; accordingly, SVC cannot be sure that it will complete these sales, that these sales will not be delayed, that the terms will not change or, if the sales are completed, that it will use the proceeds as currently expected.

The information contained in SVC’s filings with the Securities and Exchange Commission, or SEC, including under the caption “Risk Factors” in SVC’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, or incorporated herein or therein, identifies other important factors that could cause differences from SVC’s forward-looking statements. SVC’s filings with the SEC are available on the SEC’s website at www.sec.gov.

You should not place undue reliance upon SVC’s forward-looking statements.

Except as required by law, SVC does not intend to update or change any forward-looking statements as a result of new information, future events or otherwise.

Item 9.01. Financial Statements and Exhibits.

(b) Pro Forma Financial Information.

SVC's unaudited pro forma condensed consolidated balance sheet as of June 30, 2025 and SVC's unaudited pro forma condensed consolidated statements of loss for the year ended December 31, 2024 and for the six months ended June 30, 2025, and the notes related thereto, are filed as Exhibits 99.1 (with respect to the First Significant Disposition) and 99.2 (with respect to the Second Significant Disposition) to this Current Report on Form 8-K and are incorporated by reference herein.

These unaudited pro forma condensed consolidated financial statements reflect SVC's financial position as if the sales of these hotels were completed as of June 30, 2025 and SVC's results of operations as if the sales of these hotels were completed as of January 1, 2024, provided, however, that Exhibit 99.1 does not reflect the Second Significant Disposition and Exhibit 99.2 does not reflect the First Significant Disposition. These unaudited pro forma condensed consolidated financial statements are not necessarily indicative of SVC's expected financial position or results of operations for any future period.
2


Differences could result from numerous factors, including future changes in SVC's portfolio of investments, capital structure, property level operating expenses and revenues, including returns received from SVC's hotels or rents expected to be received pursuant to SVC's existing leases or leases SVC may enter into, changes in interest rates and other reasons. Actual future results are likely to be different from amounts presented in these unaudited pro forma condensed consolidated financial statements and such differences may be significant.

(d) Exhibits.

104
Cover Page Interactive Data File. (Embedded within the Inline XBRL document.)

3


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


SERVICE PROPERTIES TRUST
By: /s/ Brian E. Donley
Name: Brian E. Donley
Title: Chief Financial Officer and Treasurer
Dated: September 24, 2025



4
EX-99.1 2 exhibit991.htm EX-99.1 Document
Exhibit 99.1
SERVICE PROPERTIES TRUST
Introduction to Unaudited Pro Forma Condensed Consolidated Financial Statements

On September 18, 2025, Service Properties Trust, or SVC, sold three hotels with a total of 413 keys located in three states for a combined sales price of $26.5 million, excluding closing costs, pursuant to an agreement that SVC previously entered into to sell 18 hotels with a total of 2,628 keys for a combined sales price of $142.5 million, excluding closing costs, or the 18 Hotel Sale Portfolio. To date, SVC has sold eight of the hotels in the 18 Hotel Sale Portfolio with a total of 1,103 keys for a combined sales price of $71.4 million, excluding closing costs, which constitutes a significant disposition of assets. SVC remains under agreement to sell the remaining ten hotels with a total of 1,525 keys for a combined sales price of $71.1 million, excluding closing costs.

The following unaudited pro forma condensed consolidated balance sheet as of June 30, 2025 reflects SVC's financial position as if the eight hotels in the 18 Hotel Sale Portfolio sold to date were completed as of June 30, 2025. The following unaudited pro forma condensed consolidated statements of loss for the year ended December 31, 2024 and for the six months ended June 30, 2025 reflect SVC's results of operations as if the eight hotels in the 18 Hotel Sale Portfolio sold to date were completed on January 1, 2024. These unaudited pro forma condensed consolidated financial statements should be read in conjunction with (i) SVC's unaudited condensed consolidated financial statements for the three and six months ended June 30, 2025, and the notes thereto, included in SVC's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission, or SEC, on August 5, 2025, and (ii) SVC's consolidated financial statements for the year ended December 31, 2024, and the notes thereto, included in SVC's Annual Report on Form 10-K filed with the SEC on February 26, 2025.

These unaudited pro forma condensed consolidated financial statements are provided for informational purposes only and are not necessarily indicative of SVC's expected financial position or results of operations for any future period. Differences could result from numerous factors, including future changes in SVC's portfolio of investments, capital structure, property level operating expenses and revenues, including returns received from SVC’s hotels or rents expected to be received pursuant to SVC's existing leases or leases SVC may enter into, changes in interest rates and other reasons. Actual future results are likely to be different from amounts presented in these unaudited pro forma condensed consolidated financial statements and such differences may be significant. In the opinion of management, all adjustments necessary to reflect, in all material respects, the effects of eight hotels sold to date have been included.

F-1


SERVICE PROPERTIES TRUST
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
June 30, 2025
(dollars in thousands, except per share data)
 
Historical Transaction Accounting Adjustments Pro Forma
(A) (B)
ASSETS
 
 
Real estate properties:
 
 
Land
$ 1,735,709  $ —  $ 1,735,709 
Buildings, improvements and equipment
6,115,921  —  6,115,921 
Total real estate properties, gross
7,851,630  —  7,851,630 
Accumulated depreciation
(2,400,670) —  (2,400,670)
Total real estate properties, net
5,450,960  —  5,450,960 
Acquired real estate leases and other intangibles, net
100,481  —  100,481 
Assets of properties held for sale
849,100  (50,634) 798,466 
Cash and cash equivalents
63,176  69,260  132,436 
Restricted cash
22,855  —  22,855 
Equity method investment
111,653  —  111,653 
Due from related persons
29,219  1,103  30,322 
Other assets, net
305,068  —  305,068 
Total assets
$ 6,932,512  $ 19,729  $ 6,952,241 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
Unsecured debt, net
$ 4,026,768  $ —  $ 4,026,768 
Secured debt, net
1,692,494  —  1,692,494 
Accounts payable and other liabilities
496,822  —  496,822 
Due to related persons
13,941  —  13,941 
Liabilities of properties held for sale
6,543  —  6,543 
Total liabilities
6,236,568  —  6,236,568 
Commitments and contingencies
Shareholders’ equity:
 
 
Common shares of beneficial interest, $.01 par value; 200,000,000 shares authorized; 166,860,830 shares issued and outstanding
1,669  —  1,669 
Additional paid in capital
4,562,021  —  4,562,021 
Cumulative other comprehensive income
2,173  —  2,173 
Cumulative net income
2,040,380  19,729  2,060,109 
Cumulative common distributions
(5,910,299) —  (5,910,299)
Total shareholders’ equity
695,944  19,729  715,673 
Total liabilities and shareholders’ equity
$ 6,932,512  $ 19,729  $ 6,952,241 
The accompanying notes are an integral part of these unaudited proforma condensed consolidated financial statements.
F-2


SERVICE PROPERTIES TRUST
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF LOSS
For the Year Ended December 31, 2024
(amounts in thousands, except per share data)

 
Historical Transaction Accounting Adjustments Pro Forma
(A)
Revenues:
Hotel operating revenues $ 1,496,705  $ (24,512) (B) $ 1,472,193 
Rental income 400,223  —  400,223 
Total revenues
1,896,928  (24,512) 1,872,416 
Expenses:
 
Hotel operating expenses 1,274,153  (22,327) (B) 1,251,826 
Net lease operating expenses 19,817  —  19,817 
Depreciation and amortization 371,786  (5,285) (B) 366,501 
General and administrative 40,239  —  40,239 
Transaction related costs 6,894  —  6,894 
Loss on asset impairment, net 56,212  —  56,212 
Total expenses
1,769,101  (27,612) 1,741,489 
Gain on sale of real estate, net 6,269  19,729  (C) 25,998 
Interest income 4,052  —  4,052 
Interest expense
(383,792) —  (383,792)
Loss on early extinguishment of debt, net (16,181) —  (16,181)
Loss before income tax expense and equity in losses of an investee
(261,825) 22,829  (238,996)
Income tax expense (1,402) —  (1,402)
Equity in losses of an investee (12,299) —  (12,299)
Net loss $ (275,526) $ 22,829  $ (252,697)
Weighted average common shares outstanding (basic and diluted)
165,338  165,338 
Net loss per common share (basic and diluted) $ (1.67) $ (1.53)
The accompanying notes are an integral part of these unaudited proforma condensed consolidated financial statements.
F-3


SERVICE PROPERTIES TRUST
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF LOSS
For the Six Months Ended June 30, 2025
(amounts in thousands, except per share data)

 
Historical Transaction Accounting Adjustments Pro Forma
(A)
Revenues:
 
 
Hotel operating revenues $ 739,368  $ (9,981) (B) $ 729,387 
Rental income 199,247  —  199,247 
Total revenues
938,615  (9,981) 928,634 
Expenses:
 
Hotel operating expenses 634,753  (10,577) (B) 624,176 
Net lease operating expenses 11,067  —  11,067 
Depreciation and amortization 164,130  (1,295) (B) 162,835 
General and administrative 19,774  —  19,774 
Transaction related costs 1,456  —  1,456 
Loss on asset impairment 54,721  —  54,721 
Total expenses
885,901  (11,872) 874,029 
Gain on sale of real estate, net 590  —  590 
Interest income 2,071  —  2,071 
Interest expense
(204,196) —  (204,196)
Loss before income tax expense and equity in losses of an investee
(148,821) 1,891  (146,930)
Income tax expense (1,300) —  (1,300)
Equity in losses of an investee (4,473) —  (4,473)
Net loss $ (154,594) $ 1,891  $ (152,703)
Weighted average common shares outstanding (basic and diluted)
165,679  165,679 
Net loss per common share (basic and diluted) $ (0.93) $ (0.92)
The accompanying notes are an integral part of these unaudited proforma condensed consolidated financial statements.

F-4


SERVICE PROPERTIES TRUST
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands)


Adjustments to Unaudited Pro Forma Condensed Consolidated Balance Sheet
(A)    Represents SVC’s historical condensed consolidated balance sheet as of June 30, 2025, which was derived from SVC’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2025.
(B)    Represents the removal of the assets and liabilities associated with eight of the hotels in the 18 Hotel Sale Portfolio sold to date. The transaction accounting adjustments are as follows:
Assets of properties held for sale $ 50,634 
Working capital(1)
(1,103)
Net book value $ 49,531 
Gross sales price $ 71,402 
Estimated closing costs(2)
(2,142)
Estimated net proceeds 69,260 
Net book value (49,531)
Cumulative net income adjustment $ 19,729 
(1)    Represents working capital due from Sonesta International Hotels Corporation when hotels are sold.
(2)     Represents estimated closing costs including broker’s commissions, legal fees, transfer and recording fees and other
customary closing costs directly attributable to the sale of eight of the hotels in the 18 Hotel Sale Portfolio.
Adjustments to Unaudited Pro Forma Condensed Consolidated Statements Loss
Year Ended December 31, 2024
(A)    Represents SVC’s historical consolidated statement of loss for the year ended December 31, 2024, which was derived from SVC’s Annual Report on Form 10-K for the year ended December 31, 2024.
(B)    Represents the removal of the historical revenues and expenses for the year ended December 31, 2024, of eight of the hotels in the 18 Hotel Sale Portfolio sold to date.
(C)    Represents the estimated gain on sale of eight of the hotels in the 18 Hotel Sale Portfolio sold to date, calculated as the estimated net proceeds of $69,260 less the net book value of the assets of $49,531, both as described in Note B of the adjustments to the unaudited pro forma condensed consolidated balance sheet.
Six Months Ended June 30, 2025
(A)    Represents SVC’s historical condensed consolidated statement of loss for the six months ended June 30, 2025, which was derived from SVC’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2025.
(B)    Represents the removal of the historical revenues and expenses for the six months ended June 30, 2025, of eight of the hotels in the 18 Hotel Sale Portfolio sold to date.

F-5
EX-99.2 3 exhibit992.htm EX-99.2 Document
Exhibit 99.2
SERVICE PROPERTIES TRUST
Introduction to Unaudited Pro Forma Condensed Consolidated Financial Statements

On September 18, 2025, Service Properties Trust, or SVC, sold eight hotels with a total of 1,041 keys located in four states for a combined sales price of $20.3 million, excluding closing costs, pursuant to an agreement that SVC previously entered into to sell 15 hotels with a total of 1,931 keys for a combined sales price of $108.5 million, excluding closing costs, or the 15 Hotel Sale Portfolio. The sale of these eight hotels constitutes a significant disposition of assets. SVC remains under agreement to sell the remaining seven hotels with a total of 890 keys for a combined sales price of $88.2 million, excluding closing costs.

The following unaudited pro forma condensed consolidated balance sheet as of June 30, 2025 reflects SVC's financial position as if the eight hotels in the 15 Hotel Sale Portfolio sold on September 18, 2025 were completed as of June 30, 2025. The following unaudited pro forma condensed consolidated statements of loss for the year ended December 31, 2024 and for the six months ended June 30, 2025 reflect SVC's results of operations as if the eight hotels in the 15 Hotel Sale Portfolio sold on September 18, 2025 were completed on January 1, 2024. These unaudited pro forma condensed consolidated financial statements should be read in conjunction with (i) SVC's unaudited condensed consolidated financial statements for the three and six months ended June 30, 2025, and the notes thereto, included in SVC's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission, or SEC, on August 5, 2025, and (ii) SVC's consolidated financial statements for the year ended December 31, 2024, and the notes thereto, included in SVC's Annual Report on Form 10-K filed with the SEC on February 26, 2025.

These unaudited pro forma condensed consolidated financial statements are provided for informational purposes only and are not necessarily indicative of SVC's expected financial position or results of operations for any future period. Differences could result from numerous factors, including future changes in SVC's portfolio of investments, capital structure, property level operating expenses and revenues, including returns received from SVC’s hotels or rents expected to be received pursuant to SVC's existing leases or leases SVC may enter into, changes in interest rates and other reasons. Actual future results are likely to be different from amounts presented in these unaudited pro forma condensed consolidated financial statements and such differences may be significant. In the opinion of management, all adjustments necessary to reflect, in all material respects, the effects of eight hotels sold to date have been included.

F-1


SERVICE PROPERTIES TRUST
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
June 30, 2025
(dollars in thousands, except per share data)
 
Historical Transaction Accounting Adjustments Pro Forma
(A) (B)
ASSETS
 
 
Real estate properties:
 
 
Land
$ 1,735,709  $ —  $ 1,735,709 
Buildings, improvements and equipment
6,115,921  —  6,115,921 
Total real estate properties, gross
7,851,630  —  7,851,630 
Accumulated depreciation
(2,400,670) —  (2,400,670)
Total real estate properties, net
5,450,960  —  5,450,960 
Acquired real estate leases and other intangibles, net
100,481  —  100,481 
Assets of properties held for sale
849,100  (46,668) 802,432 
Cash and cash equivalents
63,176  16,948  80,124 
Restricted cash
22,855  —  22,855 
Equity method investment
111,653  —  111,653 
Due from related persons
29,219  1,041  30,260 
Other assets, net
305,068  —  305,068 
Total assets
$ 6,932,512  $ (28,679) $ 6,903,833 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
Unsecured debt, net
$ 4,026,768  $ —  $ 4,026,768 
Secured debt, net
1,692,494  —  1,692,494 
Accounts payable and other liabilities
496,822  —  496,822 
Due to related persons
13,941  —  13,941 
Liabilities of properties held for sale
6,543  (3) 6,540 
Total liabilities
6,236,568  (3) 6,236,565 
Commitments and contingencies
Shareholders’ equity:
 
 
Common shares of beneficial interest, $.01 par value; 200,000,000 shares authorized; 166,860,830 shares issued and outstanding
1,669  —  1,669 
Additional paid in capital
4,562,021  —  4,562,021 
Cumulative other comprehensive income
2,173  —  2,173 
Cumulative net income
2,040,380  (28,676) 2,011,704 
Cumulative common distributions
(5,910,299) —  (5,910,299)
Total shareholders’ equity
695,944  (28,676) 667,268 
Total liabilities and shareholders’ equity
$ 6,932,512  $ (28,679) $ 6,903,833 
The accompanying notes are an integral part of these unaudited proforma condensed consolidated financial statements.
F-2


SERVICE PROPERTIES TRUST
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF LOSS
For the Year Ended December 31, 2024
(amounts in thousands, except per share data)

 
Historical Transaction Accounting Adjustments Pro Forma
(A)
Revenues:
Hotel operating revenues $ 1,496,705  $ (34,839) (B) $ 1,461,866 
Rental income 400,223  —  400,223 
Total revenues
1,896,928  (34,839) 1,862,089 
Expenses:
 
Hotel operating expenses 1,274,153  (29,400) (B) 1,244,753 
Net lease operating expenses 19,817  —  19,817 
Depreciation and amortization 371,786  (6,135) (B) 365,651 
General and administrative 40,239  —  40,239 
Transaction related costs 6,894  —  6,894 
Loss on asset impairment, net 56,212  —  56,212 
Total expenses
1,769,101  (35,535) 1,733,566 
Gain (loss) on sale of real estate, net 6,269  (28,676) (C) (22,407)
Interest income 4,052  —  4,052 
Interest expense
(383,792) —  (383,792)
Loss on early extinguishment of debt, net (16,181) —  (16,181)
Loss before income tax expense and equity in losses of an investee
(261,825) (27,980) (289,805)
Income tax expense (1,402) —  (1,402)
Equity in losses of an investee (12,299) —  (12,299)
Net loss $ (275,526) $ (27,980) $ (303,506)
Weighted average common shares outstanding (basic and diluted)
165,338  165,338 
Net loss per common share (basic and diluted) $ (1.67) $ (1.84)
The accompanying notes are an integral part of these unaudited proforma condensed consolidated financial statements.
F-3


SERVICE PROPERTIES TRUST
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF LOSS
For the Six Months Ended June 30, 2025
(amounts in thousands, except per share data)

 
Historical Transaction Accounting Adjustments Pro Forma
(A)
Revenues:
 
 
Hotel operating revenues $ 739,368  $ (17,284) (B) $ 722,084 
Rental income 199,247  —  199,247 
Total revenues
938,615  (17,284) 921,331 
Expenses:
 
Hotel operating expenses 634,753  (14,550) (B) 620,203 
Net lease operating expenses 11,067  —  11,067 
Depreciation and amortization 164,130  (2,037) (B) 162,093 
General and administrative 19,774  —  19,774 
Transaction related costs 1,456  —  1,456 
Loss on asset impairment 54,721  —  54,721 
Total expenses
885,901  (16,587) 869,314 
Gain on sale of real estate, net 590  —  590 
Interest income 2,071  —  2,071 
Interest expense
(204,196) —  (204,196)
Loss before income tax expense and equity in losses of an investee
(148,821) (697) (149,518)
Income tax expense (1,300) —  (1,300)
Equity in losses of an investee (4,473) —  (4,473)
Net loss $ (154,594) $ (697) $ (155,291)
Weighted average common shares outstanding (basic and diluted)
165,679  165,679 
Net loss per common share (basic and diluted) $ (0.93) $ (0.94)
The accompanying notes are an integral part of these unaudited proforma condensed consolidated financial statements.

F-4


SERVICE PROPERTIES TRUST
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(dollars in thousands)


Adjustments to Unaudited Pro Forma Condensed Consolidated Balance Sheet
(A)    Represents SVC’s historical condensed consolidated balance sheet as of June 30, 2025, which was derived from SVC’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2025.
(B)    Represents the removal of the assets and liabilities associated with eight of the hotels in the 15 Hotel Sale Portfolio sold to date. The transaction accounting adjustments are as follows:
Assets of properties held for sale $ 46,668 
Working capital(1)
(1,041)
Liabilities of properties held for sale (3)
Net book value $ 45,624 
Gross sales price $ 20,250 
Estimated closing costs(2)
(3,302)
Estimated net proceeds 16,948 
Net book value (45,624)
Cumulative net income adjustment $ (28,676)
(1)    Represents working capital due from Sonesta International Hotels Corporation when hotels are sold.
(2)    Represents estimated closing costs including broker’s commissions, legal fees, transfer and recording fees and other
customary closing costs directly attributable to the sale of eight of the hotels in the 15 Hotel Sale Portfolio.
Adjustments to Unaudited Pro Forma Condensed Consolidated Statements Loss
Year Ended December 31, 2024
(A)    Represents SVC’s historical consolidated statement of loss for the year ended December 31, 2024, which was derived from SVC’s Annual Report on Form 10-K for the year ended December 31, 2024.
(B)    Represents the removal of the historical revenues and expenses for the year ended December 31, 2024, of eight of the hotels in the 15 Hotel Sale Portfolio sold to date.
(C)    Represents the estimated loss on sale of eight of the hotels in the 15 Hotel Sale Portfolio sold to date, calculated as the estimated net proceeds of $16,948 less the net book value of the assets of $45,624, both as described in Note B of the adjustments to the unaudited pro forma condensed consolidated balance sheet.
Six Months Ended June 30, 2025
(A)    Represents SVC’s historical condensed consolidated statement of loss for the six months ended June 30, 2025, which was derived from SVC’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2025.
(B)    Represents the removal of the historical revenues and expenses for the six months ended June 30, 2025, of eight of the hotels in the 15 Hotel Sale Portfolio sold to date.

F-5