Safehold Inc
NYSE:SAFE
Cash Flow Statement
Cash Flow Statement
Safehold Inc
Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||
Net Income |
6
|
5
|
(2)
|
0
|
3
|
6
|
12
|
19
|
24
|
27
|
34
|
40
|
47
|
55
|
59
|
59
|
61
|
67
|
138
|
917
|
770
|
767
|
600
|
(191)
|
(36)
|
(177)
|
(55)
|
|
Depreciation & Amortization |
6
|
9
|
9
|
10
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
59
|
58
|
57
|
56
|
5
|
7
|
8
|
9
|
10
|
|
Stock-Based Compensation |
1
|
1
|
0
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
6
|
13
|
20
|
0
|
|
Other Non-Cash Items |
(5)
|
(7)
|
(2)
|
(1)
|
(3)
|
(5)
|
(12)
|
(20)
|
(26)
|
(24)
|
(28)
|
(32)
|
(36)
|
(39)
|
(40)
|
(38)
|
(37)
|
(47)
|
(150)
|
(941)
|
(708)
|
(720)
|
(535)
|
256
|
13
|
166
|
53
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
7
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
143
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
151
|
|
Change in Working Capital |
(0)
|
2
|
4
|
1
|
1
|
0
|
2
|
(6)
|
(6)
|
(17)
|
(20)
|
(11)
|
(4)
|
0
|
4
|
(10)
|
(19)
|
(9)
|
(68)
|
(80)
|
(111)
|
(119)
|
(23)
|
(0)
|
26
|
27
|
7
|
|
Cash from Operating Activities |
6
N/A
|
9
+46%
|
9
-5%
|
10
+19%
|
13
+26%
|
12
-5%
|
14
+9%
|
5
-61%
|
4
-33%
|
(2)
N/A
|
(2)
-7%
|
9
N/A
|
18
+109%
|
28
+56%
|
36
+26%
|
23
-34%
|
18
-23%
|
23
+27%
|
(20)
N/A
|
(46)
-127%
|
6
N/A
|
(18)
N/A
|
48
N/A
|
71
+50%
|
11
-85%
|
25
+128%
|
15
-37%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||
Capital Expenditures |
(259)
|
(275)
|
(271)
|
(360)
|
(148)
|
(208)
|
(386)
|
(300)
|
(260)
|
(207)
|
(29)
|
(26)
|
(42)
|
(21)
|
(58)
|
0
|
(38)
|
0
|
(73)
|
(107)
|
(118)
|
(127)
|
(63)
|
0
|
0
|
0
|
(13)
|
|
Other Items |
(5)
|
(7)
|
(3)
|
(3)
|
(7)
|
(9)
|
1
|
(115)
|
(146)
|
(573)
|
(1 492)
|
(1 436)
|
(1 465)
|
(1 073)
|
(473)
|
(496)
|
(598)
|
(916)
|
587
|
3 124
|
3 509
|
3 955
|
2 851
|
129
|
(175)
|
(348)
|
(563)
|
|
Cash from Investing Activities |
(263)
N/A
|
(282)
-7%
|
(274)
+3%
|
(363)
-33%
|
(156)
+57%
|
(217)
-39%
|
(385)
-77%
|
(415)
-8%
|
(406)
+2%
|
(779)
-92%
|
(1 521)
-95%
|
(1 462)
+4%
|
(1 508)
-3%
|
(1 094)
+27%
|
(531)
+51%
|
(554)
-4%
|
(636)
-15%
|
(953)
-50%
|
514
N/A
|
3 017
+487%
|
3 390
+12%
|
3 828
+13%
|
2 788
-27%
|
100
-96%
|
(193)
N/A
|
(369)
-91%
|
(577)
-56%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||
Net Issuance of Common Stock |
363
|
363
|
363
|
0
|
0
|
0
|
0
|
0
|
0
|
265
|
512
|
662
|
662
|
397
|
271
|
122
|
122
|
364
|
(123)
|
(124)
|
(124)
|
(366)
|
0
|
0
|
0
|
152
|
152
|
|
Net Issuance of Debt |
227
|
227
|
308
|
81
|
0
|
145
|
238
|
120
|
230
|
312
|
832
|
1 124
|
933
|
796
|
317
|
183
|
441
|
562
|
(49)
|
(1 020)
|
(1 268)
|
(1 516)
|
(1 121)
|
90
|
241
|
313
|
427
|
|
Cash Paid for Dividends |
0
|
0
|
(3)
|
(6)
|
(8)
|
(11)
|
(11)
|
(11)
|
(11)
|
(13)
|
(17)
|
(21)
|
(27)
|
(30)
|
(32)
|
(33)
|
(34)
|
(35)
|
(58)
|
(64)
|
(72)
|
(80)
|
(54)
|
(61)
|
0
|
(39)
|
(46)
|
|
Other |
(225)
|
(226)
|
(233)
|
(2)
|
(1)
|
(1)
|
(1)
|
241
|
240
|
234
|
218
|
(36)
|
(33)
|
(27)
|
(12)
|
(8)
|
(13)
|
(21)
|
(21)
|
(299)
|
(618)
|
(609)
|
(606)
|
(304)
|
23
|
17
|
27
|
|
Cash from Financing Activities |
365
N/A
|
364
0%
|
435
+19%
|
437
+0%
|
72
-84%
|
133
+84%
|
226
+70%
|
351
+55%
|
459
+31%
|
798
+74%
|
1 545
+94%
|
1 728
+12%
|
1 535
-11%
|
1 137
-26%
|
545
-52%
|
264
-51%
|
516
+95%
|
870
+69%
|
(250)
N/A
|
(1 507)
-502%
|
(2 082)
-38%
|
(2 571)
-23%
|
(1 781)
+31%
|
(274)
+85%
|
219
N/A
|
443
+102%
|
560
+26%
|
|
Change in Cash | ||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
108
N/A
|
92
-15%
|
170
+86%
|
84
-50%
|
(71)
N/A
|
(71)
-1%
|
(145)
-104%
|
(60)
+59%
|
57
N/A
|
17
-70%
|
22
+33%
|
275
+1 131%
|
46
-83%
|
71
+56%
|
50
-30%
|
(267)
N/A
|
(101)
+62%
|
(60)
+41%
|
243
N/A
|
1 464
+501%
|
1 314
-10%
|
1 239
-6%
|
1 055
-15%
|
(103)
N/A
|
37
N/A
|
99
+167%
|
(2)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||
Free Cash Flow |
(252)
N/A
|
(266)
-5%
|
(262)
+1%
|
(349)
-33%
|
(135)
+61%
|
(196)
-45%
|
(372)
-90%
|
(295)
+21%
|
(257)
+13%
|
(208)
+19%
|
(31)
+85%
|
(17)
+45%
|
(24)
-43%
|
8
N/A
|
(22)
N/A
|
23
N/A
|
(20)
N/A
|
23
N/A
|
(94)
N/A
|
(153)
-64%
|
(113)
+27%
|
(145)
-29%
|
(16)
+89%
|
71
N/A
|
11
-85%
|
25
+128%
|
2
-91%
|