Cash conversion is highly inconsistent, with free cash flow margins ranging from -8.2% in 2026Q1 to 30.2% in 2026Q2 and dividends of about $12.7M per quarter exceeding operating cash flow in periods such as 2026Q1 and 2025Q3, implying reliance on external funding to bridge the gap.
Safehold Inc. (SAFE) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 43.84M | 47.81M | 37.85M | 15.39M | 64.85M | 26.92M | 61.76M | -1.96M | -24.13M | 80.21M | 5.48M | 5.03M | -10.34M | -180.47M | -191.93M | -31.79M | -47.4M | 76.28M | 418.53M | 561.34M | 434.44M | 515.92M | 363.13M | 338.26M | 348.79M | 264.83M | 192.47M | 122.5M | 54.9M | 3.2M | -200K |
| Operating CF Growth % | 372.89% | 26.31% | 145.96% | -76.27% | 140.93% | -56.41% | 3246.05% | 91.86% | -130.08% | 1363.72% | 9.05% | 148.59% | 94.27% | 5.97% | -503.84% | 32.94% | -162.14% | -81.78% | -25.44% | 29.21% | -15.79% | 42.07% | 7.35% | -3.02% | 31.7% | 37.6% | 57.12% | 123.13% | 1615.63% | 1700% | 0% |
| Operating CF / Revenue % | 10.06% | 12.4% | 10.35% | 4.37% | 23.99% | 14.39% | 38.91% | -2.1% | -48.52% | 11.81% | 25.2% | 27.07% | -2.24% | -46.18% | -47.93% | -36.12% | -8.73% | 7.95% | 145.64% | 67.84% | 77.2% | 105.62% | 77.87% | 83.06% | 102.11% | 84.02% | 63.97% | 70.56% | 65.83% | 168.42% | -100% |
| Net Income | 115.7M | 114.63M | 105.76M | -54.56M | 144.68M | 73.36M | -116.64M | 33.73M | -18.33M | 56.79M | 6.62M | 5.72M | 15.77M | -133.47M | -268.69M | -25.69M | 80.21M | -769.85M | -196.79M | 238.96M | 374.83M | 287.91M | 260.45M | 292.16M | 215.27M | 229.91M | 218.29M | 38.9M | 59.9M | 0 | -600K |
| Depreciation & Amortization | 6.85M | 10.86M | 12.26M | 12.24M | 11.92M | 11.99M | 12.08M | 11.89M | 11.66M | 49.93M | 3.56M | 3.47M | 73.57M | 71.53M | 70.79M | 63.93M | 70.77M | 99.29M | 104.45M | -107.99M | 33.78M | 39.08M | 39.21M | 28.46M | 38.42M | 14.98M | 20.34M | -9.6M | -10.1M | 0 | 0 |
| Stock-Based Compensation | 2.87M | 12.55M | 13.76M | 23.23M | 1.55M | 1.75M | 0 | 1.58M | 873K | 18.81M | 10.89M | 12.01M | 13.31M | 19.26M | 15.29M | 29.7M | 19.36M | 23.59M | 19.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -80.54M | -100.68M | -107.25M | 27.37M | -124.41M | -42.66M | 175.85M | -25.13M | 10.98M | -14.48M | -4.37M | -2.9M | -34.3M | -45.03M | -92.39M | -108.29M | 33.3M | 722.79M | 509.19M | 412.4M | 70.68M | 146.69M | 59.12M | 31.31M | 57.35M | -1.93M | -3.69M | 98.3M | 8.7M | 1.5M | 200K |
| Working Capital Changes | -1.1M | 10.46M | 13.33M | 7.11M | 31.12M | -11.6M | -9.53M | -24.03M | -29.31M | -7.08M | -317K | -1.26M | 10.42M | -14.76M | 14.33M | 22.3M | -51.35M | -3.32M | -24.06M | 16.64M | -43.07M | 42.24M | 4.36M | -13.66M | 37.75M | 21.88M | -42.47M | -5.1M | -3.6M | 1.7M | 200K |
| Cash from Investing | -212.49M | -237.18M | -212.37M | -576.57M | -1.15B | -1.29B | -8.2M | -1.52B | 778.86M | 269.49M | -7.97M | 184.03M | 159.79M | 893.45M | 1.27B | 1.47B | 3.74B | 726.22M | -27.94M | -4.75B | -2.53B | -1.41B | -465.43M | -974.35M | -1.15B | -321.1M | -176.65M | -143.9M | -1.27B | -6M | 1.3M |
| Acquisitions (Net) | 162.07M | -28.88M | -10.05M | -149.94M | -7K | -39.45M | 496K | -127.97M | 13.61M | -224.22M | 43.94M | -11.53M | 0 | 220.28M | 0 | 0 | 3.69B | 64.57M | 993.83M | -1.89B | -31.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -244.61M | -182.53M | -304.28M | -316.75M | -1.28B | -2.08M | -260.12M | -1.36B | -94.58M | -224.22M | -58.2M | -11.53M | -781.85M | -270.38M | -67.99M | -61.82M | -100.35M | -31.54M | -32.07M | -2.93B | -3.7B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.02B | -31.3M | -19.8M |
| Sale of Investments | 2.98M | 6.34M | 45.17M | 9.19M | 0 | 111.43M | 428.72M | 250K | 189.04M | 887.66M | 43.94M | 169.74M | 0 | 220.28M | 0 | 0 | 213.34M | 27.06M | 51.41M | 311.43M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.6M | 21M |
| Other Investing | -132.93M | -32.1M | 56.79M | -119.07M | 134.71M | -109.9M | -120.54M | 1.34B | 859.83M | -11.27M | 135.97M | 207.09M | 1.08B | 935.04M | 1.42B | 1.6B | -17.91M | 686.88M | -938.21M | -191M | 1.2B | -1.35B | -443.46M | -965.74M | -1.14B | -295.72M | -167.64M | -118.9M | -247.6M | 3.7M | 100K |
| Cash from Financing | 188.22M | 202.98M | 144.89M | 559.53M | 1.09B | 1.2B | -255.47M | 1.55B | -457.94M | -20.73M | 2.47M | -5M | -190.96M | -455.76M | -1.18B | -1.59B | -3.41B | -1.07B | 1.44M | 4.18B | 2.09B | 917.15M | 110.63M | 700.25M | 800.54M | 49.18M | -27.47M | 45.7M | 1.23B | 3M | 0 |
| Dividends Paid | -37.98M | -50.92M | -50.59M | -46.04M | -42.19M | -35.95M | -56.16M | -16.62M | -10.93M | -48.44M | -51.32M | -51.32M | -51.32M | -49.02M | -42.32M | -42.32M | -42.32M | -42.32M | -317.75M | -477.23M | -411.76M | -381.57M | -358.72M | -306.64M | -268.07M | -301.11M | -238.97M | -110.6M | -38.6M | 0 | 0 |
| Common Dividends | -25.39M | -50.92M | -50.59M | -46.04M | -42.19M | -35.95M | 0 | -16.62M | -10.93M | -2.85M | -51.32M | -51.32M | -51.32M | -49.02M | -42.32M | -42.32M | -42.32M | -42.32M | -317.75M | -467.8M | -403.08M | -373.32M | -352.65M | -306.64M | -268.07M | -301.11M | -238.97M | -110.6M | -38.6M | 0 | 0 |
| Debt Issuance (Net) | 2M | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 0 | 0 | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -20.99M | 0 | -5.1M | 0 | 0 | 0 | -54.56M | 0 | -8.3M | -285.93M | -99.33M | -79.32M | 0 | -20.98M | -4.63M | -78.85M | -7.48M | -29.86M | -63.94M | -30.95M | 0 | 0 | -165M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -256.88M | -234.43M | -63M | 26.63M | -998K | -22.71M | -26.45M | 217.58M | -1.39M | 5.65M | 2.47M | -5M | 1.31M | -22.19M | 2.35M | 1.21M | 1.6M | 118.49M | -138.58M | 15.09M | 19.85M | 20.82M | -2.24M | 1.01B | 1.07B | 350.29M | 211.5M | 156.3M | 1.26B | 3M | 0 |
| Net Change in Cash | 19.57M | 13.62M | -29.62M | -1.65M | 9.87M | -57.95M | -208.54M | 22.36M | 296.81M | 328.94M | 328.72M | -472.04M | -41.51M | 257.22M | -100.48M | -148.04M | 280.23M | -271.9M | 392.03M | -1.44M | -9.42M | 26.95M | 8.33M | 64.16M | 264K | -7.08M | -11.66M | 24.3M | 9.8M | 200K | 1.1M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | -124K | -6.63M | 0 | 19K | -28K | 7K | 478K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 26.1M | 17.12M | 46.74M | 48.39M | 38.52M | 96.47M | 307.17M | 24.43M | 677.73M | 328.74M | 22K | 472.06M | 513.57M | 256.34M | 356.83M | 504.87M | 224.63M | 496.54M | 104.51M | 105.95M | 115.37M | 88.42M | 80.09M | 15.93M | 15.67M | 22.75M | 34.41M | 10.1M | 300K | 100K | 900K |
| Cash at End | 40.83M | 30.74M | 17.12M | 46.74M | 48.39M | 38.52M | 98.63M | 46.78M | 974.54M | 657.69M | 328.74M | 22K | 472.06M | 513.57M | 256.34M | 356.83M | 504.87M | 224.63M | 496.54M | 104.51M | 105.95M | 115.37M | 88.42M | 80.09M | 15.93M | 15.67M | 22.75M | 34.4M | 10.1M | 300K | 2M |
| Free Cash Flow | 43.84M | 47.81M | 37.85M | 15.39M | 64.85M | -1.22B | 5M | -1.37B | -213.17M | -78.25M | -168.14M | -164.72M | -153.13M | -392.23M | -275M | -95.95M | -90.26M | 55.52M | 315.64M | 516.51M | 434.44M | 460M | 341.16M | 329.65M | 341.3M | 239.45M | 183.46M | 97.5M | 54.9M | 3.2M | -200K |
| FCF Growth % | 1.03% | 26.31% | 145.96% | -76.27% | 105.31% | -24496.86% | 100.37% | -541.12% | -172.4% | 53.46% | -2.07% | -7.57% | 60.96% | -42.63% | -186.6% | -6.31% | -262.56% | -82.41% | -38.89% | 18.89% | -5.56% | 34.83% | 3.49% | -3.41% | 42.53% | 30.52% | 88.16% | 77.6% | 1615.63% | 1700% | 0% |
| FCF / Revenue % | 10.06% | 12.4% | 10.35% | 4.37% | 23.99% | -652.93% | 3.15% | -1463.28% | -428.7% | -11.52% | -773.29% | -887.26% | -33.14% | -100.37% | -68.67% | -109.04% | -16.63% | 5.79% | 109.83% | 62.42% | 77.2% | 94.17% | 73.16% | 80.94% | 99.92% | 75.97% | 60.97% | 56.16% | 65.83% | 168.42% | -100% |
Quick answers to the most common questions about buying SAFE stock.
Safehold Inc. (SAFE) generated $47.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Safehold Inc. (SAFE) generated $47.8M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Safehold Inc. (SAFE) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Safehold Inc. (SAFE) returned $50.9M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Quarterly FCF volatility and dividend coverage
Metrics are mathematically derived from official filings.
AFFO Coverage Tight Against Dividend Payout
Based on SAFE's reported figures, AFFO has run between roughly $22M and $33M per quarter while the dividend payout ratio against AFFO sat near 0.40 to 0.56 in the periods where both values are disclosed, leaving a moderate but uneven cushion.
The reported payout ratios suggest the dividend is currently covered by AFFO with a retained buffer, though the margin fluctuates materially between quarters. Investors should monitor whether the 2024Q3 low-AFFO period reflects timing of ground lease cash receipts or a more persistent compression in distributable cash. Coverage appears adequate on reported figures but does not provide a wide safety margin if AFFO softens.
FFO-to-Cash Conversion Highly Irregular
As reported in SAFE's quarterly cash flow data, operating cash flow swung from $34.6M in 2026Q2 to negative $8.6M in 2026Q1, indicating that FFO-to-cash conversion is inconsistent across the ten-quarter window.
The gap between FFO of roughly $30M per quarter and operating cash flow that ranges from negative to above $30M suggests working capital timing and straight-line rent accruals are materially affecting reported cash. The FFO-to-net-income ratio also varies widely, which may indicate non-cash items are shifting the cash conversion profile. This warrants further investigation before treating any single quarter's cash generation as representative.
Net Income Understates Cash Earnings Power
Based on reported quarterly figures, net income of roughly $26M to $30M per quarter sits near FFO levels of $29M to $33M, suggesting depreciation distortion is modest for SAFE relative to traditional net lease REITs.
Because SAFE owns land under ground leases rather than depreciable buildings, the usual depreciation add-back that separates FFO from net income is smaller than for conventional landlords. The narrow gap between net income and FFO implies GAAP earnings are a reasonably faithful proxy for cash earnings here. Investors should not assume the wide FFO premia common across the REIT sector apply to this business model.
Dividend Funded Through Capital Market Activity
As reported in SAFE's financial statements, dividends paid of roughly $12.6M to $12.9M per quarter exceed operating cash flow in several periods, including 2026Q1 and 2025Q3, implying reliance on financing or balance sheet resources to bridge the gap.
The quarters in which OCF turned negative while dividends continued at a steady pace suggest distributions are not always funded from current operations. This pattern may indicate dependence on debt issuance or equity programs during weaker cash periods, though the filings provided do not confirm the specific source. Investors should monitor financing activity to assess whether this dependence is episodic or structural.
Reported Cash Flow May Overstate Durability
Based on SAFE's reported figures, periods of strong operating cash flow such as 2026Q2 at $34.6M do not consistently repeat, which raises questions about whether headline cash strength reflects recurring ground lease receipts or timing effects.
Straight-line rent recognition may cause reported revenue to run ahead of cash actually collected, which could make quarterly OCF appear stronger in some periods and weaker in others. The absence of disclosed capex in the provided data also limits the ability to confirm whether AFFO adjustments are complete. Investors should treat the strongest quarters with caution until a multi-period cash trend is established.