| Schedule of Operating Activity |
The table below presents the operating activity of the Company’s reportable segments: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | Office segment | | | | | | | | | Core office revenues | $ | 149,887 | | | $ | 152,696 | | | $ | 295,750 | | | $ | 314,865 | | | Core office expenses | | | | | | | | | Utilities | (6,435) | | | (5,973) | | | (12,521) | | | (12,038) | | | Taxes | (14,195) | | | (16,244) | | | (29,802) | | | (33,217) | | | Administrative | (7,263) | | | (7,310) | | | (14,665) | | | (14,900) | | | Insurance | (4,157) | | | (5,548) | | | (9,370) | | | (12,212) | | Other segment expenses(1) | (34,251) | | | (33,289) | | | (66,954) | | | (65,232) | | | Total core office expenses | (66,301) | | | (68,364) | | | (133,312) | | | (137,599) | | | Office net operating income | 83,586 | | | 84,332 | | | 162,438 | | | 177,266 | | | Studio segment | | | | | | | | | Studio revenues | 35,177 | | | 34,169 | | | 68,355 | | | 67,417 | | | Studio expenses | | | | | | | | | Rent expense & real estate taxes | (6,874) | | | (8,699) | | | (14,057) | | | (22,460) | | | Cost of goods sold | (7,443) | | | (5,101) | | | (13,448) | | | (9,905) | | Other segment expenses(2) | (19,822) | | | (22,752) | | | (38,343) | | | (45,168) | | | Total studio expenses | (34,139) | | | (36,552) | | | (65,848) | | | (77,533) | | | Studio net operating income | 1,038 | | | (2,383) | | | 2,507 | | | (10,116) | | | TOTAL SEGMENT PROFIT | $ | 84,624 | | | $ | 81,949 | | | $ | 164,945 | | | $ | 167,150 | |
_________________ 1.Includes ground lease rent, cleaning, parking, engineering, security, mechanical, electrical & plumbing and repairs & maintenance expenses. 2.Includes administrative, utilities, security, cleaning, engineering and repairs & maintenance expenses.
The table below presents the reconciliation of segment revenue to consolidated revenue: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | Office segment | | | | | | | | | Core office revenues | $ | 149,887 | | | $ | 152,696 | | | $ | 295,750 | | | $ | 314,865 | | | Chargebacks | 3,234 | | | 3,137 | | | 6,045 | | | 6,179 | | | Total office revenues | 153,121 | | | 155,833 | | | 301,795 | | | 321,044 | | | Studio segment | | | | | | | | | Total studio revenues | 35,177 | | | 34,169 | | | 68,355 | | | 67,417 | | | Total revenues | $ | 188,298 | | | $ | 190,002 | | | $ | 370,150 | | | $ | 388,461 | |
The table below reconciles net loss to total profit from all segments: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | | NET LOSS | $ | (104,688) | | | $ | (87,760) | | | $ | (155,592) | | | $ | (168,038) | | | General and administrative | 12,002 | | | 27,776 | | | 24,577 | | | 46,259 | | | Depreciation and amortization | 82,133 | | | 94,751 | | | 162,855 | | | 187,836 | | | Loss from unconsolidated real estate entities | 959 | | | 205 | | | 1,396 | | | 1,459 | | | Fee income | (964) | | | (1,476) | | | (2,071) | | | (2,835) | | | Interest expense | 38,476 | | | 48,137 | | | 76,470 | | | 91,642 | | | Interest income | (566) | | | (2,123) | | | (2,215) | | | (2,558) | | | Management services reimbursement income—unconsolidated real estate entities | (1,098) | | | (1,123) | | | (2,222) | | | (2,098) | | | Management services expense—unconsolidated real estate entities | 1,098 | | | 1,123 | | | 2,222 | | | 2,098 | | | Transaction-related expenses | 682 | | | 451 | | | 783 | | | 451 | | | Unrealized loss (gain) on non-real estate investments | 840 | | | (212) | | | 2,802 | | | 237 | | | Loss (gain) on sale of real estate, net | — | | | 16 | | | — | | | (10,007) | | | Impairment loss | 50,440 | | | — | | | 50,440 | | | 18,476 | | | | | | | | | | | Loss on extinguishment of debt | — | | | 1,637 | | | — | | | 3,495 | | | Loss on lease terminations and other | 4,916 | | | 93 | | | 4,758 | | | 85 | | | Income tax provision | 394 | | | 454 | | | 742 | | | 648 | | | TOTAL PROFIT FROM ALL SEGMENTS | $ | 84,624 | | | $ | 81,949 | | | $ | 164,945 | | | $ | 167,150 | |
|