Schedule of financial measures for each segment based on which performance is evaluated | The Company evaluates performance based on the following financial measures for each segment. The Company's segment information is as follows ($ in thousands): Real Estate Finance Net Lease Operating Properties Land & Development Corporate/Other(1) Company Total Three Months Ended June 30, 2015: Operating lease income $ — $ 37,781 $ 18,116 $ 255 $ — $ 56,152 Interest income 33,729 — — — — 33,729 Other income 798 121 10,591 154 1,097 12,761 Land development revenue — — — 6,543 — 6,543 Earnings (loss) from equity method investments — 1,666 298 4,463 2,358 8,785 Income from sales of real estate — 5,127 13,228 — — 18,355 Total revenue and other earnings 34,527 44,695 42,233 11,415 3,455 136,325 Real estate expense — (5,522 ) (23,940 ) (6,893 ) — (36,355 ) Land development cost of sales — — — (5,252 ) — (5,252 ) Other expense (221 ) — — — (667 ) (888 ) Allocated interest expense (14,563 ) (16,933 ) (7,057 ) (7,876 ) (9,395 ) (55,824 ) Allocated general and administrative(2) (3,129 ) (3,676 ) (1,629 ) (2,733 ) (5,472 ) (16,639 ) Segment profit (loss)(3) $ 16,614 $ 18,564 $ 9,607 $ (11,339 ) $ (12,079 ) $ 21,367 Other significant non-cash items: Provision for (recovery of) loan losses $ 19,151 $ — $ — $ — $ — $ 19,151 Impairment of assets — — 1,674 — — 1,674 Depreciation and amortization — 9,409 5,446 390 271 15,516 Capitalized expenditures — 1,769 21,749 27,465 — 50,983 Three Months Ended June 30, 2014 Operating lease income $ — $ 37,674 $ 23,117 $ 176 $ — $ 60,967 Interest income 35,127 — — — — 35,127 Other income 19,043 519 7,874 143 1,683 29,262 Land development revenue — — — 4,487 — 4,487 Earnings (loss) from equity method investments — 862 731 (151 ) 22,651 24,093 Income from sales of real estate — — 17,180 — — 17,180 Total revenue and other earnings 54,170 39,055 48,902 4,655 24,334 171,116 Real estate expense — (5,520 ) (28,929 ) (6,105 ) — (40,554 ) Land development cost of sales — — — (3,611 ) — (3,611 ) Other expense (303 ) — — — (4,387 ) (4,690 ) Allocated interest expense (15,858 ) (18,009 ) (10,229 ) (7,294 ) (5,140 ) (56,530 ) Allocated general and administrative(2) (4,444 ) (5,183 ) (3,078 ) (4,224 ) (6,498 ) (23,427 ) Segment profit (loss)(3) $ 33,565 $ 10,343 $ 6,666 $ (16,579 ) $ 8,309 $ 42,304 Real Estate Finance Net Lease Operating Properties Land & Development Corporate/Other(1) Company Total Other significant non-cash items: Provision for (recovery of) loan losses $ (2,792 ) $ — $ — $ — $ — $ (2,792 ) Impairment of assets — — 3,900 (600 ) — 3,300 Depreciation and amortization — 9,682 8,368 490 282 18,822 Capitalized expenditures — 201 13,564 18,373 — 32,138 Six Months Ended June 30, 2015: Operating lease income $ — $ 74,120 $ 40,730 $ 441 $ — $ 115,291 Interest income 68,625 — — — — 68,625 Other income 846 124 19,467 787 2,101 23,325 Land development revenue — — — 14,801 — 14,801 Earnings (loss) from equity method investments — 3,299 833 7,072 4,128 15,332 Income from sales of real estate — 8,654 30,857 — — 39,511 Total revenue and other earnings 69,471 86,197 91,887 23,101 6,229 276,885 Real estate expense — (10,792 ) (51,364 ) (13,833 ) — (75,989 ) Land development cost of sales — — — (12,142 ) — (12,142 ) Other expense (220 ) — — — (2,791 ) (3,011 ) Allocated interest expense (28,798 ) (33,768 ) (14,725 ) (15,420 ) (17,745 ) (110,456 ) Allocated general and administrative(2) (6,223 ) (7,437 ) (3,457 ) (5,526 ) (11,511 ) (34,154 ) Segment profit (loss)(3) $ 34,230 $ 34,200 $ 22,341 $ (23,820 ) $ (25,818 ) $ 41,133 Other significant non-cash items: Provision for (recovery of) loan losses $ 23,444 $ — $ — $ — $ — $ 23,444 Impairment of assets — — 1,674 — — 1,674 Depreciation and amortization — 18,858 13,791 780 588 34,017 Capitalized expenditures — 2,114 31,843 49,845 — 83,802 Six Months Ended June 30, 2014 Operating lease income $ — $ 76,555 $ 46,118 $ 402 $ — $ 123,075 Interest income 63,041 — — — — 63,041 Other income 19,442 733 20,540 369 2,762 43,846 Land development revenue — — — 8,630 — 8,630 Earnings (loss) from equity method investments — 1,148 948 (409 ) 25,583 27,270 Income from sales of real estate — — 33,674 — — 33,674 Total revenue and other earnings 82,483 78,436 101,280 8,992 28,345 299,536 Real estate expense — (11,194 ) (57,543 ) (14,430 ) — (83,167 ) Land development cost of sales — — — (7,265 ) — (7,265 ) Other expense (733 ) — — (4,178 ) (4,911 ) Allocated interest expense (31,310 ) (36,619 ) (20,488 ) (14,453 ) (11,116 ) (113,986 ) Allocated general and administrative(2) (7,534 ) (8,982 ) (5,267 ) (7,273 ) (12,084 ) (41,140 ) Segment profit (loss)(3) $ 42,906 $ 21,641 $ 17,982 $ (34,429 ) $ 967 $ 49,067 Other significant non-cash items: Provision for (recovery of) loan losses $ (6,192 ) $ — $ — $ — $ — $ (6,192 ) Impairment of assets — 2,979 3,900 (600 ) — 6,279 Depreciation and amortization — 19,810 16,232 794 599 37,435 Real Estate Finance Net Lease Operating Properties Land & Development Corporate/Other(1) Company Total Capitalized expenditures — (426 ) 26,418 33,056 — 59,048 As of June 30, 2015 Real estate Real estate, net $ — $ 1,163,350 $ 510,466 $ 865,000 $ — $ 2,538,816 Real estate available and held for sale — 2,708 138,187 147,126 — 288,021 Total real estate — 1,166,058 648,653 1,012,126 — 2,826,837 Loans receivable and other lending investments, net 1,567,296 — — — — 1,567,296 Other investments — 70,409 11,391 113,009 94,691 289,500 Total portfolio assets $ 1,567,296 $ 1,236,467 $ 660,044 $ 1,125,135 $ 94,691 4,683,633 Cash and other assets 989,730 Total assets $ 5,673,363 As of December 31, 2014 Real estate Real estate, net $ — $ 1,188,160 $ 628,271 $ 860,283 $ — $ 2,676,714 Real estate available and held for sale — 4,521 162,782 118,679 — 285,982 Total real estate — 1,192,681 791,053 978,962 — 2,962,696 Loans receivable and other lending investments, net 1,377,843 — — — — 1,377,843 Other investments — 125,360 13,220 106,155 109,384 354,119 Total portfolio assets $ 1,377,843 $ 1,318,041 $ 804,273 $ 1,085,117 $ 109,384 4,694,658 Cash and other assets 768,475 Total assets $ 5,463,133 Explanatory Notes: _______________________________________________________________________________ (1) Corporate/Other represents all corporate level and unallocated items including any intercompany eliminations necessary to reconcile to consolidated Company totals. This caption also includes the Company's joint venture investments and strategic investments that are not included in the other reportable segments above. (2) General and administrative excludes stock-based compensation expense of $3.9 million and $7.2 million for the three and six months ended June 30, 2015 and $3.2 million and $5.3 million for the three and six months ended June 30, 2014 , respectively. (3) The following is a reconciliation of segment profit to net income (loss) ($ in thousands): For the Three Months Ended June 30, For the Six Months Ended June 30, 2015 2014 2015 2014 Segment profit $ 21,367 $ 42,304 $ 41,133 $ 49,067 Less: (Provision for) recovery of loan losses (19,151 ) 2,792 (23,444 ) 6,192 Less: Impairment of assets (1,674 ) (3,300 ) (1,674 ) (6,279 ) Less: Stock-based compensation expense (3,947 ) (3,196 ) (7,186 ) (5,271 ) Less: Depreciation and amortization (15,516 ) (18,822 ) (34,017 ) (37,435 ) Less: Income tax (expense) benefit (811 ) 215 (6,688 ) 722 Less: Loss on early extinguishment of debt, net (44 ) (23,587 ) (212 ) (24,767 ) Net income (loss) $ (19,776 ) $ (3,594 ) $ (32,088 ) $ (17,771 ) |