Orion Office REIT Inc. (ONL) Cash Flow Statement
Where ONL’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $23.6M −56.5% vs 2024
- Capital expenditures
- $51.7M 35.0% of revenue
- Free cash flow
- −$28.1M −19.0% margin
- Returned to shareholders
- $9.5M
- Change in cash
- $45.0M cash at year-end $60.6M
Drawn to scale: where the cash came from and how it was used. Hover for values.
ONL operating cash flow, capex and free cash flow
ONL cash flow trends, 2018–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $42.0M2018 | $23.6M2025 | −7.9%/yr | |
| Capital expenditures | $2.4M2018 | $51.7M2025 | +55.1%/yr | |
| Free cash flow | $39.6M2018 | −$28.1M2025 | — | |
| Free cash flow margin | 72.5%2018 | −19.0%2025 | −91.5 pts | |
| Operating cash flow / net income | 2.852018 | 2.622019 | −0.23 | |
| Stock-based compensation | $02019 | $3.9M2025 | — | |
| Dividends paid | $48.6M2018 | $9.0M2025 | −21.5%/yr | |
| Share buybacks (net) | $02020 | $569,0002025 | — | |
| Capex / revenue | 4.4%2018 | 35.0%2025 | +30.6 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
ONL cash flow by activity
ONL net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
ONL cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||
| Net income | −$139.3M | −$103.0M | −$57.3M | −$97.5M | −$47.5M | −$1.9M | $15.3M | $14.8M |
| Depreciation & amortization | $58.7M | $100.8M | $109.1M | $131.4M | $43.9M | $25.9M | $26.9M | $28.0M |
| Stock-based compensation | $3.9M | $3.8M | $2.7M | $1.8M | $65,000 | $0 | $0 | — |
| Change in working capital | −$787,000 | −$577,000 | $2.5M | $9.0M | $6.5M | $422,000 | −$986,000 | $566,000 |
| Other non-cash items | $101.0M | $53.2M | $32.0M | $69.5M | $53.0M | $17.9M | −$1.2M | −$1.4M |
| Cash from operating activities | $23.6M | $54.3M | $89.1M | $114.2M | $56.1M | $42.3M | $40.0M | $42.0M |
| Investing activities | ||||||||
| Capital expenditures | −$51.7M | −$22.6M | −$18.4M | −$11.6M | −$9.9M | −$464,000 | −$536,000 | −$2.4M |
| Investments (net) | — | −$51.3M | $5.3M | $2.2M | −$2.3M | −$464,000 | −$536,000 | −$2.4M |
| Acquisitions & other investing | $68.5M | $22.6M | $18.4M | $31.9M | $0 | $464,000 | $536,000 | $2.4M |
| Cash from investing activities | $16.8M | −$51.3M | $5.3M | $22.5M | −$12.3M | −$464,000 | −$536,000 | −$2.4M |
| Financing activities | ||||||||
| Dividends paid | −$9.0M | −$22.4M | −$22.6M | −$17.0M | −$587.2M | −$9.0M | −$37.6M | −$48.6M |
| Share repurchases & issuance (net) | −$569,000 | −$170,000 | −$5.1M | −$20,000 | $0 | $0 | — | — |
| Net borrowing (repayment) | −$27.0M | $21.0M | −$59.0M | −$93.1M | $583.5M | −$32.7M | −$968,000 | −$916,000 |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$346,000 | −$1.5M | −$5.8M | −$583,000 | −$14.8M | $0 | $0 | $0 |
| Cash from financing activities | −$36.9M | −$3.0M | −$92.5M | −$110.7M | −$18.4M | −$41.7M | −$38.6M | −$49.6M |
| Summary | ||||||||
| Net change in cash | $45.0M | −$28,000 | $1.9M | $26.0M | $25.4M | $196,000 | $869,000 | −$9.9M |
| Cash at end of period | $60.6M | $57.2M | $57.2M | $55.3M | $29.3M | $3.9M | $3.7M | $2.9M |
| Free cash flow | −$28.1M | $31.7M | $70.6M | $102.6M | $46.2M | $41.9M | $39.5M | $39.6M |
| Free cash flow margin | −19.0% | 19.2% | 36.2% | 49.3% | 57.9% | 78.3% | 73.8% | 72.5% |
| Capex / revenue | 35.0% | 13.7% | 9.5% | 5.6% | 12.4% | 0.9% | 1.0% | 4.4% |
| Operating cash flow / net income | — | — | — | — | — | — | 2.62 | 2.85 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $24.6M | −$13.6M | −$35.8M | −$69.0M | −$25.1M | −$9.4M | −$32.7M | −$10.2M | −$33.8M | −$26.2M | −$16.2M | −$16.5M |
| Depreciation & amortization | $13.5M | $13.2M | $13.1M | $14.7M | $14.9M | $16.0M | $17.8M | $19.9M | $38.6M | $24.5M | $26.1M | $27.0M |
| Stock-based compensation | $814,000 | $868,000 | $1.4M | $972,000 | $822,000 | $704,000 | $1.3M | $725,000 | $935,000 | $790,000 | $826,000 | $687,000 |
| Change in working capital | $7.7M | −$17.0M | $2.5M | $1.8M | $3.7M | −$8.7M | $3.4M | $681,000 | $3.3M | −$8.0M | $1.1M | $3.6M |
| Other non-cash items | −$30.5M | $8.8M | $27.4M | $57.3M | $17.2M | −$869,000 | $22.8M | $2.6M | $7.9M | $19.9M | $7.8M | $10.8M |
| Cash from operating activities | $16.1M | −$7.7M | $8.5M | $5.7M | $11.6M | −$2.2M | $12.5M | $13.8M | $17.0M | $11.0M | $19.5M | $25.7M |
| Investing activities | ||||||||||||
| Capital expenditures | −$16.8M | −$16.8M | −$19.1M | −$17.0M | −$10.0M | −$5.6M | −$9.9M | −$4.5M | −$3.8M | −$4.4M | −$5.7M | −$6.0M |
| Investments (net) | — | — | — | $4.7M | $16.6M | −$13.1M | −$8.3M | −$38.1M | −$1.1M | −$3.8M | $2.1M | $8.3M |
| Acquisitions & other investing | $67.9M | $132,000 | $27.7M | $17.0M | $10.0M | $5.6M | $9.9M | $4.5M | $3.8M | $4.4M | $5.7M | $6.0M |
| Cash from investing activities | $51.1M | −$16.7M | $8.6M | $4.7M | $16.6M | −$13.1M | −$8.3M | −$38.1M | −$1.1M | −$3.8M | $2.1M | $8.3M |
| Financing activities | ||||||||||||
| Dividends paid | −$1.1M | −$1.1M | −$1.1M | −$1.1M | −$1.1M | −$5.6M | −$5.6M | −$5.6M | −$5.6M | −$5.6M | −$5.6M | −$5.7M |
| Share repurchases & issuance (net) | $619,000 | −$619,000 | −$94,000 | −$9,000 | −$466,000 | −$466,000 | −$8,000 | −$162,000 | $0 | −$162,000 | −$15,000 | −$5.0M |
| Net borrowing (repayment) | −$60.7M | $32.3M | −$18.0M | $0 | −$22.0M | $13.0M | $7.0M | $23.0M | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$3.0M | −$6.2M | $0 | −$30,000 | $422,000 | −$272,000 | −$21,000 | −$236,000 | −$10.0M | −$85,000 | −$59.0M | $5,000 |
| Cash from financing activities | −$64.2M | $24.3M | −$19.2M | −$1.2M | −$23.2M | $6.7M | $1.4M | $17.0M | −$15.6M | −$5.8M | −$64.6M | −$10.7M |
| Summary | ||||||||||||
| Net change in cash | $3.0M | −$106,000 | −$2.1M | $9.3M | $5.0M | −$8.7M | $5.6M | −$7.4M | $320,000 | $1.4M | −$43.0M | $23.3M |
| Cash at end of period | $63.5M | $60.5M | $60.6M | $62.8M | $53.5M | $48.5M | $57.2M | $51.6M | $59.0M | $58.6M | $57.2M | $100.2M |
| Free cash flow | −$766,000 | −$24.5M | −$10.6M | −$11.2M | $1.6M | −$7.9M | $2.6M | $9.3M | $13.2M | $6.6M | $13.8M | $19.7M |
| Free cash flow margin | −2.2% | −67.6% | −30.1% | −30.2% | 4.2% | −20.7% | 6.7% | 23.7% | 33.0% | 14.0% | 31.6% | 40.1% |
| Capex / revenue | 49.1% | 46.3% | 54.2% | 45.7% | 26.8% | 14.8% | 25.9% | 11.4% | 9.4% | 9.3% | 13.0% | 12.2% |
| Operating cash flow / net income | 0.65 | — | — | — | — | — | — | — | — | — | — | — |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
ONL cash generation
In fiscal 2025 (ended December 31, 2025), Orion Office REIT generated $23.6 million of cash from operations (down 56.5%) and spent $51.7 million on capital expenditures, leaving free cash flow of -$28.1 million, −19.0% of revenue. It returned $9.5 million to shareholders through dividends ($9.0 million) and net share buybacks ($0.6 million). Cash and equivalents rose by $45.0 million over the year.
Related: ONL income statement, ONL balance sheet, ONL dividend history. See the ONL stock overview for the latest quote and news.
ONL cash flow FAQ
What is Orion Office REIT's free cash flow?
Orion Office REIT's free cash flow was -$28.1 million in fiscal 2025: $23.6 million of operating cash flow minus $51.7 million of capital expenditures It was $31.7 million a year earlier..
How much cash does Orion Office REIT generate from operations?
Orion Office REIT generated $23.6 million of cash from operating activities in fiscal 2025.
How much does Orion Office REIT spend on capital expenditures?
Orion Office REIT spent $51.7 million on capital expenditures in fiscal 2025, 35.0% of revenue, compared with $22.6 million the year before.
How much stock does Orion Office REIT buy back?
Orion Office REIT spent $0.6 million on net share repurchases in fiscal 2025.
How much does Orion Office REIT pay in dividends?
Orion Office REIT paid $9.0 million in dividends in fiscal 2025.