Uniti Group Inc. (UNIT) [Rocket]

In millions, except per share items	Dec-31-22	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16
	8-K	10-K	10-K	10-K	10-K	10-K	10-K
Net income	0.0	122.6	-707.4	8.4	8.0	-16.6	-5.5
Depreciation and amortization	292.8	290.9	329.4	405.8	451.8	434.2	376.0
Asset impairment charges	240.5		71.0
Stock-based compensation	12.8	13.8	13.7	10.8	8.1	7.7	4.8
Deferred taxes	-28.9	-6.5	-13.9	-11.4	-7.4	-41.2	-2.2
Change in working capital [+]	-35.0	11.1	462.5	22.1	-26.6	-19.8	-18.0
Accounts receivable	-4.2	24.5	12.6	25.6	-52.8	-10.5	-3.5
Other	-30.8	-13.4	449.8	-3.5	26.2	-9.3	-14.5
Other operating activities	-22.0	67.2	1.9	181.3	39.0	40.9	20.9
Cash from operations	460.1	499.2	157.2	617.0	472.8	405.3	376.0

Capital expenditures [+]	-427.6	0.0	73.4	320.8	3.3	91.5	11.5
Purchases of property and equipment	-427.6		73.4	320.8	3.3	91.5	11.5
Sales of property and equipment		1.5
Acquisitions				-10.3	-53.7	-783.7	-500.3
Other cash from investing	35.5	-322.7	-72.0	-855.3	-430.2	-327.3	-46.4
Cash from investing	-392.0	-321.2	1.4	-544.8	-480.5	-1,019.4	-535.2

Cash dividends paid	-143.0	-141.4	-135.7	-138.7	-426.1	-400.2	-367.8
Issuance of common stock, net			244.6
Financing costs		-27.7	-50.9	-49.5		-28.5	-20.6
Other cash from financing	59.8	-82.9	-383.7	121.9	412.3	873.6	536.0
Cash from financing	-83.2	-196.6	-223.9	32.6	-13.8	502.0	188.8

Free cash flow	32.5	499.2	230.6	937.8	476.1	496.8	387.5
Per share (diluted)	$138.17	$1.89	$1.13	$5.01	$2.69	$2.94	$2.54

Cash paid for interest		375.6	314.3	344.5	281.4	276.1	255.9