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 and Development Corporate/Other (1) Company Total Three Months Ended September 30, 2016: Operating lease income $ — $ 36,901 $ 14,407 $ 106 $ — $ 51,414 Interest income 32,258 — — — — 32,258 Other income 1,052 412 10,793 658 527 13,442 Land development revenue — — — 31,554 — 31,554 Earnings (loss) from equity method investments — 723 630 21,841 3,346 26,540 Income from sales of real estate — 6,629 27,815 — — 34,444 Total revenue and other earnings 33,310 44,665 53,645 54,159 3,873 189,652 Real estate expense — (4,799 ) (21,129 ) (9,407 ) — (35,335 ) Land development cost of sales — — — (22,004 ) — (22,004 ) Other expense (794 ) — — — (25 ) (819 ) Allocated interest expense (14,544 ) (16,330 ) (5,110 ) (9,013 ) (10,108 ) (55,105 ) Allocated general and administrative (2) (3,995 ) (4,526 ) (1,502 ) (3,495 ) (4,714 ) (18,232 ) Segment profit (loss) (3) $ 13,977 $ 19,010 $ 25,904 $ 10,240 $ (10,974 ) $ 58,157 Other significant items: Recovery of loan losses $ (14,955 ) $ — $ — $ — $ — $ (14,955 ) Impairment of assets — 4,829 112 3,800 — 8,741 Depreciation and amortization — 8,630 3,798 298 276 13,002 Capitalized expenditures — 934 15,902 25,938 — 42,774 Three Months Ended September 30, 2015: Operating lease income $ — $ 37,379 $ 18,125 $ 195 $ — $ 55,699 Interest income 33,599 — — — — 33,599 Other income 7,988 8 7,602 376 914 16,888 Land development revenue — — — 14,301 — 14,301 Earnings (loss) from equity method investments — 971 469 6,647 2,485 10,572 Income from sales of real estate — 6,931 19,580 — — 26,511 Total revenue and other earnings 41,587 45,289 45,776 21,519 3,399 157,570 Real estate expense — (5,473 ) (22,448 ) (7,233 ) — (35,154 ) Land development cost of sales — — — (10,686 ) — (10,686 ) Other expense (2,039 ) — — — (1,295 ) (3,334 ) Allocated interest expense (14,030 ) (16,358 ) (6,724 ) (8,265 ) (11,503 ) (56,880 ) Allocated general and administrative (2) (3,527 ) (4,209 ) (1,841 ) (3,233 ) (5,490 ) (18,300 ) Segment profit (loss) (3) $ 21,991 $ 19,249 $ 14,763 $ (7,898 ) $ (14,889 ) $ 33,216 Other significant items: Provision for loan losses $ 7,500 $ — $ — $ — $ — $ 7,500 Impairment of assets — — 3,916 — — 3,916 Depreciation and amortization — 9,522 5,610 380 275 15,787 Capitalized expenditures — 1,439 26,358 18,043 — 45,840 Real Estate Finance Net Lease Operating Properties Land and Development Corporate/Other (1) Company Total Nine Months Ended September 30, 2016: Operating lease income $ — $ 109,235 $ 51,317 $ 317 $ — $ 160,869 Interest income 99,877 — — — — 99,877 Other income 2,672 925 25,351 2,889 3,243 35,080 Land development revenue — — — 74,389 — 74,389 Earnings (loss) from equity method investments — 2,613 31,564 31,189 8,888 74,254 Income from sales of real estate — 15,896 72,491 — — 88,387 Total revenue and other earnings 102,549 128,669 180,723 108,784 12,131 532,856 Real estate expense — (14,033 ) (63,046 ) (27,999 ) — (105,078 ) Land development cost of sales — — — (50,842 ) — (50,842 ) Other expense (1,634 ) — — — (3,107 ) (4,741 ) Allocated interest expense (43,877 ) (49,030 ) (17,579 ) (26,040 ) (31,647 ) (168,173 ) Allocated general and administrative (2) (11,612 ) (13,135 ) (5,010 ) (10,092 ) (14,940 ) (54,789 ) Segment profit (loss) (3) $ 45,426 $ 52,471 $ 95,088 $ (6,189 ) $ (37,563 ) $ 149,233 Other significant non-cash items: Recovery of loan losses $ (12,749 ) $ — $ — $ — $ — $ (12,749 ) Impairment of assets — 4,829 3,124 3,800 — 11,753 Depreciation and amortization — 26,260 14,103 997 824 42,184 Capitalized expenditures — 3,410 44,145 92,212 — 139,767 Nine Months Ended September 30, 2015: Operating lease income $ — $ 111,500 $ 58,855 $ 635 $ — $ 170,990 Interest income 102,224 — — — — 102,224 Other income 8,834 133 27,069 1,163 3,015 40,214 Land development revenue — — — 29,101 — 29,101 Earnings (loss) from equity method investments — 4,270 1,302 13,719 6,613 25,904 Income from sales of real estate — 15,584 50,437 — — 66,021 Total revenue and other earnings 111,058 131,487 137,663 44,618 9,628 434,454 Real estate expense — (16,266 ) (73,812 ) (21,065 ) — (111,143 ) Land development cost of sales — — — (22,828 ) — (22,828 ) Other expense (2,259 ) — — — (4,086 ) (6,345 ) Allocated interest expense (42,828 ) (50,126 ) (21,449 ) (23,685 ) (29,248 ) (167,336 ) Allocated general and administrative (2) (9,750 ) (11,646 ) (5,298 ) (8,759 ) (17,001 ) (52,454 ) Segment profit (loss) (3) $ 56,221 $ 53,449 $ 37,104 $ (31,719 ) $ (40,707 ) $ 74,348 Other significant non-cash items: Provision for loan losses $ 30,944 $ — $ — $ — $ — $ 30,944 Impairment of assets — — 5,590 — — 5,590 Depreciation and amortization — 28,380 19,400 1,160 864 49,804 Capitalized expenditures — 3,553 58,201 67,888 — 129,642 Real Estate Finance Net Lease Operating Properties Land and Development Corporate/Other (1) Company Total As of September 30, 2016 Real estate Real estate, net $ — $ 1,001,776 $ 372,834 $ — $ — $ 1,374,610 Real estate available and held for sale — — 101,488 — — 101,488 Total real estate — 1,001,776 474,322 — — 1,476,098 Land and development — — — 1,022,106 — 1,022,106 Loans receivable and other lending investments, net 1,632,186 — — — — 1,632,186 Other investments — 103,468 12,747 92,885 53,396 262,496 Total portfolio assets $ 1,632,186 $ 1,105,244 $ 487,069 $ 1,114,991 $ 53,396 4,392,886 Cash and other assets 845,128 Total assets $ 5,238,014 As of December 31, 2015 Real estate Real estate, net $ — $ 1,112,479 $ 481,504 $ — $ — $ 1,593,983 Real estate available and held for sale — — 137,274 — — 137,274 Total real estate — 1,112,479 618,778 — — 1,731,257 Land and development — — — 1,001,963 — 1,001,963 Loans receivable and other lending investments, net 1,601,985 — — — — 1,601,985 Other investments — 69,096 11,124 100,419 73,533 254,172 Total portfolio assets $ 1,601,985 $ 1,181,575 $ 629,902 $ 1,102,382 $ 73,533 4,589,377 Cash and other assets 1,008,415 Total assets $ 5,597,792 _______________________________________________________________________________ (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 $1.4 million and $7.6 million for the three and nine months ended September 30, 2016 , respectively, and $2.9 million and $10.1 million for the three and nine months ended September 30, 2015 , respectively. (3) The following is a reconciliation of segment profit to net income (loss) ($ in thousands): For the Three Months Ended September 30, For the Nine Months Ended September 30, 2016 2015 2016 2015 Segment profit $ 58,157 $ 33,216 $ 149,233 $ 74,348 Less: Recovery of (provision for) loan losses 14,955 (7,500 ) 12,749 (30,944 ) Less: Impairment of assets (8,741 ) (3,916 ) (11,753 ) (5,590 ) Less: Stock-based compensation expense (1,434 ) (2,881 ) (7,644 ) (10,066 ) Less: Depreciation and amortization (13,002 ) (15,787 ) (42,184 ) (49,804 ) Less: Income tax benefit (expense) 8,256 2,893 9,859 (3,796 ) Less: Loss on early extinguishment of debt, net (36 ) (67 ) (1,618 ) (279 ) Net income (loss) $ 58,155 $ 5,958 $ 108,642 $ (26,131 ) |