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): Net Real Estate Operating Land and Corporate/ Company Lease Finance Properties Development Other (1) Total Three Months Ended June 30, 2021 Operating lease income $ 40,752 $ — $ 4,703 $ 89 $ — $ 45,544 Interest income 1,188 7,785 — — — 8,973 Interest income from sales-type leases 8,689 — — — — 8,689 Other income 4,690 52 3,953 1,315 54 10,064 Land development revenue — — — 32,318 — 32,318 Earnings (losses) from equity method investments 11,302 755 (2,935) 1,474 2,101 12,697 Income from sales of real estate 2,114 — 96 — — 2,210 Total revenue and other earnings 68,735 8,592 5,817 35,196 2,155 120,495 Real estate expense (6,984) — (6,256) (5,049) — (18,289) Land development cost of sales — — — (30,803) — (30,803) Other expense — (87) — — (124) (211) Allocated interest expense (25,342) (3,828) (2,030) (3,864) (4,353) (39,417) Allocated general and administrative (2) (6,120) (1,242) (664) (2,367) (5,210) (15,603) Segment profit (loss) (3) $ 30,289 $ 3,435 $ (3,133) $ (6,887) $ (7,532) $ 16,172 Other significant items: Recovery of loan losses $ (105) $ (2,158) $ — $ — $ — $ (2,263) Recovery of losses on net investment in leases (265) — — — — (265) Depreciation and amortization 13,088 — 1,221 228 123 14,660 Capitalized expenditures 63 — 432 4,571 — 5,066 Three Months Ended June 30, 2020 Operating lease income $ 41,500 $ — $ 5,242 $ 70 $ — $ 46,812 Interest income 860 14,579 — — — 15,439 Interest income from sales-type leases 8,295 — — — — 8,295 Other income 4,621 3,839 492 1,103 237 10,292 Land development revenue — — — 15,577 — 15,577 Earnings (losses) from equity method investments 8,800 — (4,941) 48 (1,321) 2,586 Income from sales of real estate — — 62 — — 62 Total revenue and other earnings 64,076 18,418 855 16,798 (1,084) 99,063 Real estate expense (6,134) — (4,509) (3,633) — (14,276) Land development cost of sales — — — (16,287) — (16,287) Other expense — (21) — — (182) (203) Allocated interest expense (24,388) (5,959) (2,183) (4,422) (4,998) (41,950) Allocated general and administrative (2) (5,177) (1,575) (595) (2,385) (4,522) (14,254) Segment profit (loss) (3) 28,377 $ 10,863 $ (6,432) $ (9,929) $ (10,786) $ 12,093 Other significant non-cash items: Provision for loan losses $ 57 $ 2,010 $ — $ — $ — $ 2,067 Provision for losses on net investment in leases 534 — — — — 534 Impairment of assets 328 — 2,983 1,472 — 4,783 Depreciation and amortization 12,487 — 1,271 243 299 14,300 Capitalized expenditures 5,171 — 421 8,026 — 13,618 Net Real Estate Operating Land and Corporate/ Company Lease Finance Properties Development Other (1) Total Six Months Ended June 30, 2021 Operating lease income $ 83,265 $ — $ 9,540 $ 183 $ — $ 92,988 Interest income 2,066 17,557 — — — 19,623 Interest income from sales-type leases 17,316 — — — — 17,316 Other income 9,444 151 6,291 2,704 5,764 24,354 Land development revenue — — — 64,567 — 64,567 Earnings (losses) from equity method investments 23,715 1,220 (6,682) 4,619 2,594 25,466 Income from sales of real estate 2,114 — 708 — — 2,822 Total revenue and other earnings 137,920 18,928 9,857 72,073 8,358 247,136 Real estate expense (15,616) — (10,055) (9,512) — (35,183) Land development cost of sales — — — (60,126) — (60,126) Other expense — (153) — — (311) (464) Allocated interest expense (50,421) (8,406) (4,073) (7,802) (8,278) (78,980) Allocated general and administrative (2) (12,057) (2,701) (1,324) (4,795) (10,657) (31,534) Segment profit (loss) (3) $ 59,826 $ 7,668 $ (5,595) $ (10,162) $ (10,888) $ 40,849 Other significant items: Recovery of loan losses $ (257) $ (5,800) $ — $ — $ — $ (6,057) Recovery of losses on net investment in leases (1,866) — — — — (1,866) Impairment of assets 1,528 — 257 — — 1,785 Depreciation and amortization 26,141 — 3,208 446 320 30,115 Capitalized expenditures 1,331 — 489 9,311 — 11,131 Six Months Ended June 30, 2020 Operating lease income $ 82,965 $ — $ 11,015 $ 178 $ — $ 94,158 Interest income 1,683 30,972 — — — 32,655 Interest income from sales-type leases 16,650 — — — — 16,650 Other income 8,913 4,145 3,650 1,727 12,225 30,660 Land development revenue — — — 95,752 — 95,752 Earnings (losses) from equity method investments 28,332 — (7,608) 632 (2,158) 19,198 Income from sales of real estate — — 62 — — 62 Total revenue and other earnings 138,543 35,117 7,119 98,289 10,067 289,135 Real estate expense (12,361) — (12,173) (12,240) — (36,774) Land development cost of sales — — — (93,346) — (93,346) Other expense — (41) — — (236) (277) Allocated interest expense (48,866) (12,158) (4,442) (8,992) (10,883) (85,341) Allocated general and administrative (2) (12,166) (3,672) (1,384) (5,204) (9,830) (32,256) Segment profit (loss) (3) $ 65,150 $ 19,246 $ (10,880) $ (21,493) $ (10,882) $ 41,141 Other significant items: Provision for loan losses $ — $ 6,070 $ — $ — $ — $ 6,070 Provision for losses on net investment in leases 1,826 — — — — 1,826 Impairment of assets 2,036 — 2,983 1,472 — 6,491 Depreciation and amortization 25,143 — 2,556 486 601 28,786 Capitalized expenditures 7,017 — 1,338 20,052 — 28,407 As of June 30, 2021 Real estate, net $ 1,273,031 $ — $ 93,975 $ — $ — $ 1,367,006 Real estate available and held for sale — — 99,201 — — 99,201 Total real estate 1,273,031 — 193,176 — — 1,466,207 Net investment in leases 477,798 — — — — 477,798 Land and development, net — — — 381,719 — 381,719 Loans receivable and other lending investments, net 47,392 407,568 — — — 454,960 Loan receivable held for sale 62,525 — — — — 62,525 Other investments 1,073,422 46,945 55,344 13,576 86,667 1,275,954 Total portfolio assets 2,934,168 454,513 248,520 395,295 86,667 4,119,163 Cash and other assets 648,487 Total assets $ 4,767,650 As of December 31, 2020 Real estate, net $ 1,291,903 $ — $ 192,378 $ — $ — $ 1,484,281 Real estate available and held for sale — — 5,212 — — 5,212 Total real estate 1,291,903 — 197,590 — — 1,489,493 Net investment in leases 429,101 — — — — 429,101 Land and development, net — — — 430,663 — 430,663 Loans receivable and other lending investments, net 45,398 686,932 — — — 732,330 Other investments 1,016,710 — 58,739 31,200 69,911 1,176,560 Total portfolio assets $ 2,783,112 $ 686,932 $ 256,329 $ 461,863 $ 69,911 4,258,147 Cash and other assets 603,661 Total assets $ 4,861,808 (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 $ 14.8 million and $20.3 million for the three and six months ended June 30, 2021, respectively, and $ 4.7 million and $ 21.0 million for the three and six months ended June 30, 2020, 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, 2021 2020 2021 2020 Segment profit $ 16,172 $ 12,093 $ 40,849 $ 41,141 Less: Recovery of (provision for) loan losses 2,263 (2,067) 6,057 (6,070) Less: Recovery of (provision for) losses on net investment in leases 265 (534) 1,866 (1,826) Less: Impairment of assets — (4,783) (1,785) (6,491) Less: Stock-based compensation expense (14,791) (4,744) (20,299) (21,014) Less: Depreciation and amortization (14,660) (14,300) (30,115) (28,786) Less: Income tax expense (665) (28) — (88) Less: Loss on early extinguishment of debt, net — — — (4,115) Net loss $ (11,416) $ (14,363) $ (3,427) $ (27,249) |