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 September 30, 2021 Operating lease income $ 40,659 $ — $ 3,637 $ 96 $ — $ 44,392 Interest income 1,630 6,321 — — — 7,951 Interest income from sales-type leases 9,578 — — — — 9,578 Other income 4,767 1,095 16,869 3,189 14,275 40,195 Land development revenue — — — 93,369 — 93,369 Earnings (losses) from equity method investments 74,889 872 1,129 10,836 1,483 89,209 Income from sales of real estate — — 25,611 — — 25,611 Total revenue and other earnings 131,523 8,288 47,246 107,490 15,758 310,305 Real estate expense (5,446) — (9,184) (4,094) — (18,724) Land development cost of sales — — — (87,380) — (87,380) Other expense (1,327) (270) — (64) (350) (2,011) Allocated interest expense (26,467) (3,331) (1,641) (3,679) (4,353) (39,471) Allocated general and administrative (2) (5,487) (958) (473) (2,173) (5,029) (14,120) Segment profit (loss) (3) $ 92,796 $ 3,729 $ 35,948 $ 10,100 $ 6,026 $ 148,599 Other significant items: Provision for (recovery of) loan losses $ 54 $ (1,610) $ — $ — $ — $ (1,556) Provision for losses on net investment in leases 131 — — — — 131 Impairment of assets 757 — 422 — — 1,179 Depreciation and amortization 13,114 — 1,385 228 129 14,856 Capitalized expenditures 969 — 121 7,416 — 8,506 Three Months Ended September 30, 2020 Operating lease income $ 41,144 $ — $ 5,137 $ 89 $ — $ 46,370 Interest income 911 13,359 — — — 14,270 Interest income from sales-type leases 8,360 — — — — 8,360 Other income 4,554 104 2,956 3,831 14,107 25,552 Land development revenue — — — 20,502 — 20,502 Earnings (losses) from equity method investments 10,141 — (4,134) 592 206 6,805 Income from sales of real estate 6,055 — — — — 6,055 Total revenue and other earnings 71,165 13,463 3,959 25,014 14,313 127,914 Real estate expense (7,136) — (4,428) (5,371) — (16,935) Land development cost of sales — — — (21,358) — (21,358) Other expense — (37) — — (36) (73) Allocated interest expense (26,049) (5,831) (2,289) (4,606) (3,632) (42,407) Allocated general and administrative (2) (5,161) (1,451) (582) (2,320) (4,693) (14,207) Segment profit (loss) (3) 32,819 $ 6,144 $ (3,340) $ (8,641) $ 5,952 $ 32,934 Other significant non-cash items: Provision for (recovery of) loan losses $ 19 $ (1,995) $ — $ — $ — $ (1,976) Provision for losses on net investment in leases 175 — — — — 175 Depreciation and amortization 12,781 — 1,287 243 310 14,621 Capitalized expenditures 1,896 — 84 5,170 — 7,150 Net Real Estate Operating Land and Corporate/ Company Lease Finance Properties Development Other (1) Total Nine Months Ended September 30, 2021 Operating lease income $ 123,926 $ — $ 13,176 $ 279 $ — $ 137,381 Interest income 3,696 23,878 — — — 27,574 Interest income from sales-type leases 26,895 — — — — 26,895 Other income 14,213 1,245 23,159 5,894 20,038 64,549 Land development revenue — — — 157,936 — 157,936 Earnings (losses) from equity method investments 98,604 2,092 (5,553) 15,456 4,076 114,675 Income from sales of real estate 2,114 — 26,319 — — 28,433 Total revenue and other earnings 269,448 27,215 57,101 179,565 24,114 557,443 Real estate expense (21,065) — (19,238) (13,604) — (53,907) Land development cost of sales — — — (147,507) — (147,507) Other expense (1,327) (422) — (64) (662) (2,475) Allocated interest expense (76,888) (11,737) (5,714) (11,481) (12,631) (118,451) Allocated general and administrative (2) (17,544) (3,659) (1,797) (6,968) (15,686) (45,654) Segment profit (loss) (3) $ 152,624 $ 11,397 $ 30,352 $ (59) $ (4,865) $ 189,449 Other significant items: Recovery of loan losses $ (202) $ (7,411) $ — $ — $ — $ (7,613) Recovery of losses on net investment in leases (1,735) — — — — (1,735) Impairment of assets 2,286 — 679 — — 2,965 Depreciation and amortization 39,255 — 4,593 674 449 44,971 Capitalized expenditures 2,300 — 610 16,727 — 19,637 Nine Months Ended September 30, 2020 Operating lease income $ 124,109 $ — $ 16,153 $ 267 $ — $ 140,529 Interest income 2,594 44,331 — — — 46,925 Interest income from sales-type leases 25,010 — — — — 25,010 Other income 13,468 4,249 6,605 5,558 26,332 56,212 Land development revenue — — — 116,254 — 116,254 Earnings (losses) from equity method investments 38,472 — (11,741) 1,225 (1,953) 26,003 Income from sales of real estate 6,056 — 62 — — 6,118 Total revenue and other earnings 209,709 48,580 11,079 123,304 24,379 417,051 Real estate expense (19,497) — (16,600) (17,611) — (53,708) Land development cost of sales — — — (114,704) — (114,704) Other expense — (80) — — (271) (351) Allocated interest expense (74,915) (17,989) (6,731) (13,598) (14,515) (127,748) Allocated general and administrative (2) (17,327) (5,123) (1,966) (7,524) (14,523) (46,463) Segment profit (loss) (3) $ 97,970 $ 25,388 $ (14,218) $ (30,133) $ (4,930) $ 74,077 Other significant items: Provision for loan losses $ 212 $ 3,881 $ — $ — $ — $ 4,093 Provision for losses on net investment in leases 2,001 — — — — 2,001 Impairment of assets 2,036 — 2,983 1,472 — 6,491 Depreciation and amortization 37,924 — 3,843 729 911 43,407 Capitalized expenditures 8,913 — 1,421 25,222 — 35,556 As of September 30, 2021 Real estate, net $ 1,263,881 $ — $ 93,043 $ — $ — $ 1,356,924 Real estate available and held for sale — — 1,983 — — 1,983 Total real estate 1,263,881 — 95,026 — — 1,358,907 Net investment in leases 477,360 — — — — 477,360 Land and development, net — — — 302,845 — 302,845 Loans receivable and other lending investments, net 47,555 357,954 — — — 405,509 Loan receivable held for sale 42,683 — — — — 42,683 Other investments 1,213,804 47,936 43,659 537 113,830 1,419,766 Total portfolio assets 3,045,283 405,890 138,685 303,382 113,830 4,007,070 Cash and other assets 795,095 Total assets $ 4,802,165 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 $ 3.0 million and $23.3 million for the three and nine months ended September 30, 2021, respectively, and $ 5.7 million and $ 26.7 million for the three and nine months ended September 30, 2020, 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, 2021 2020 2021 2020 Segment profit $ 148,599 $ 32,934 $ 189,449 $ 74,077 Less: Recovery of (provision for) loan losses 1,556 1,976 7,613 (4,093) Less: (Provision for) recovery of losses on net investment in leases (131) (175) 1,735 (2,001) Less: Impairment of assets (1,179) — (2,965) (6,491) Less: Stock-based compensation expense (3,001) (5,661) (23,300) (26,675) Less: Depreciation and amortization (14,856) (14,621) (44,971) (43,407) Less: Income tax benefit (expense) 6 (78) 6 (165) Less: Loss on early extinguishment of debt, net — (7,924) — (12,038) Net income (loss) $ 130,994 $ 6,451 $ 127,567 $ (20,793) |