| Schedule of Segment Reporting Information, by Segment |
The following tables provide components of segment net income for each segment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year ended December 31, 2025 | (amounts in thousands) | | Real Estate | | Observatory | | Intersegment Elimination | | Total | | Revenues: | | | | | | | | | | Revenue, excluding third-party management and other fees | | $ | 638,458 | | | $ | 128,329 | | | $ | — | | | $ | 766,787 | | | Intercompany rental revenue | | 76,306 | | | — | | | (76,306) | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total revenues, excluding third-party management and other fees | | 714,764 | | | 128,329 | | | (76,306) | | | 766,787 | | | Segment operating expenses: | | | | | | | | | | Property operating expenses | | 184,714 | | | — | | | — | | | 184,714 | | | | | | | | | | | | Observatory expenses | | — | | | 38,237 | | | — | | | 38,237 | | | | | | | | | | | | | | | | | | | | Other segment expenses(1) | | 142,066 | | | 76,306 | | | (76,306) | | | 142,066 | | | Total segment operating expenses | | 326,780 | | | 114,543 | | | (76,306) | | | 365,017 | | | Net operating income | | 387,984 | | | 13,786 | | | — | | | 401,770 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Segment assets | | $ | 4,199,686 | | | $ | 269,275 | | | $ | — | | | $ | 4,468,961 | | | | | | | | | | |
(1) Other segment expenses in the real estate segment include real estate taxes and ground rent expense and in the Observatory segment includes intercompany rent expense. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year ended December 31, 2024 | (amounts in thousands) | | Real Estate | | Observatory | | Intersegment Elimination | | Total | | Revenues: | | | | | | | | | | Revenue, excluding third-party management and other fees | | $ | 630,376 | | | $ | 136,377 | | | $ | — | | | $ | 766,753 | | | Intercompany rental revenue | | 83,477 | | | — | | | (83,477) | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total revenues, excluding third-party management and other fees | | 713,853 | | | 136,377 | | | (83,477) | | | 766,753 | | | Segment operating expenses: | | | | | | | | | | Property operating expenses | | 179,175 | | | — | | | — | | | 179,175 | | | | | | | | | | | | Observatory expenses | | — | | | 36,834 | | | — | | | 36,834 | | | | | | | | | | | Other segment expenses(1) | | 138,152 | | | 83,477 | | | (83,477) | | | 138,152 | | | | | | | | | | | | Total segment operating expenses | | 317,327 | | | 120,311 | | | (83,477) | | | 354,161 | | | Net operating income | | 396,526 | | | 16,066 | | | — | | | 412,592 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Segment assets | | $ | 4,242,953 | | | $ | 267,334 | | | $ | — | | | $ | 4,510,287 | | | | | | | | | | |
(1) Other segment expenses in the real estate segment include real estate taxes and ground rent expense and in the Observatory segment includes intercompany rent expense. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2023 | (amounts in thousands) | | Real Estate | | Observatory | | Intersegment Elimination | | Total | | Revenues: | | | | | | | | | | Revenue, excluding third-party management and other fees | | $ | 608,855 | | | $ | 129,366 | | | $ | — | | | $ | 738,221 | | | Intercompany rental revenue | | 80,514 | | | — | | | (80,514) | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total revenues, excluding third-party management and other fees | | 689,369 | | | 129,366 | | | (80,514) | | | 738,221 | | | Segment operating expenses: | | | | | | | | | | Property operating expenses | | 167,324 | | | — | | | — | | | 167,324 | | | | | | | | | | | | Observatory expenses | | — | | | 35,265 | | | — | | | 35,265 | | | | | | | | | | | | | | | | | | | | Other segment expenses(1) | | 136,427 | | | 80,514 | | | (80,514) | | | 136,427 | | | Total segment operating expenses | | 303,751 | | | 115,779 | | | (80,514) | | | 339,016 | | | Net operating income | | 385,618 | | | 13,587 | | | — | | | 399,205 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Segment assets | | $ | 3,957,659 | | | $ | 261,674 | | | $ | — | | | $ | 4,219,333 | | | | | | | | | | |
(1) Other segment expenses in the real estate segment include real estate taxes and ground rent expense and in the Observatory segment includes intercompany rent expense.
|
| Schedule of Reconciliation of Net income to Net operating Income |
Below is a reconciliation of Net operating income to Income before income taxes: | | | | | | | | | | | | | | | | | | | Years Ended December 31, | | (amounts in thousands) | 2025 | | 2024 | | 2023 | | Net Operating Income | $ | 401,770 | | | $ | 412,592 | | | $ | 399,205 | | | Add: | | | | | | | Gain on disposition of properties | 35,018 | | | 13,302 | | | 26,764 | | | Third-party management and other fees | 1,483 | | | 1,170 | | | 1,351 | | | Interest income | 8,748 | | | 21,298 | | | 15,136 | | | Less: | | | | | | | General and administrative expenses | (72,842) | | | (70,234) | | | (63,939) | | | Depreciation and amortization | (194,762) | | | (184,818) | | | (189,911) | | | Interest expense | (103,133) | | | (105,239) | | | (101,484) | | | Interest expense associated with property in receivership | (647) | | | (4,471) | | | — | | | Loss on early extinguishment of debt | (97) | | | (553) | | | — | | | | | | | | | | | | | | | Income before Income Taxes | $ | 75,538 | | | $ | 83,047 | | | $ | 87,122 | |
|