![New Microsoft Word Document_slide012.gif](https://capedge.com/proxy/8-K/0001558370-20-000742/ex-99d1g012.gif)
| CASH FLOW GROWTH (1) (H) 12 650Ksf Generating Significant Cash Flow For the Fiscal Years-Ended Potential 25+% Net Cash Flow Growth in 2020 ASSUMING NO SIGNIFICANT CHANGE TO OTHER ELEMENTS Actual 2016 Actual 2017 Actual 2018 Actual 2019 Projected 2020 Income Property NOI (2) $17,172 $21,323 $28,207 $30,903 Commercial Loan Investments 2,588 2,053 616 1,829 Management Services - - - 305 Investment Income - - - - Golf & Other Cash Flows (3) 1,478 9 (178) (415) Recurring Cash Inflows $21,238 $23,385 $28,645 $32,622 $44,000 General & Administrative Expense (4) ($5,842) ($7,137) ($6,519) ($6,668) Shareholder and Other Matters (5) (1,251) (1,523) (1,343) (462) Interest Paid (6,779) (7,060) (8,419) (10,782) Income Taxes (Paid)/Refunded (377) 624 (116) (1,713) Dividends Paid (682) (997) (1,484) (2,198) Cash Outflows ($14,931) ($16,093) ($17,881) ($21,823) ($27,000) Net Operating Cash Flow $6,307 $7,292 $10,764 $10,799 >$17,000 Net Operating Cash Flow/Share $1.11 $1.32 $1.96 $2.16 >$3.00 Dividends per Share $0.12 $0.18 $0.27 $0.44 $1.00 Year-Over-Year Growth in Dividend 50% 50% 50% 63% 127% Excludes capital expenditures and share buybacks Segment revenue excluding non-cash items (e.g. straight-line rent, intangible amortization/accretion) less the applicable direct costs of revenue Losses from Golf Operations and cash flow generated by subsurface interests, mitigation credit sales, and impact fee sales Excludes non-cash stock compensation and Shareholder/Wintergreen/Alpine Costs Shareholder/Wintergreen costs include investigating baseless/meritless allegations, strategic alternatives process in 2016, two proxy contests (‘17 and ‘18) and other matters |