MGM Growth Properties LLC (MGP) [Rocket]

In millions, except per share items	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16	Dec-31-15	Dec-31-14
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Net income	205.5	76.1	90.3	67.1	41.8	43.0	0.0	0.0
Depreciation and amortization [+]	235.5	236.9	294.7	266.6	260.5	220.7	196.8	186.3
Depreciation	235.5	236.9	294.7	266.6	260.5	220.7	196.8	186.3
Stock-based compensation	4.8	2.9	2.3	2.1	1.3	0.5
Deferred taxes	7.9	3.4	-3.7	5.1	3.2	0.1
Change in working capital [+]	61.3	53.9	57.5	28.3	5.4	26.9
Other current assets	-1.2	0.4	0.4	-0.6	-1.5	6.7
Other	62.4	53.6	57.2	28.9	6.9	20.2
Other operating activities	164.0	330.6	-340.4	187.7	170.5	6.6	-255.3	-246.2
Cash from operations	679.0	703.7	100.7	556.8	482.6	297.8	-58.5	-60.0

Capital expenditures	-400.0	0.0	0.0	-0.2	-0.5	-139.0	-129.3	0.0
Purchases of property and equipment	-400.0			-0.2	-0.5	-139.0	-129.3
Acquisitions				-1,068.3	-462.5
Other cash from investing		58.6	3.8					-90.5
Cash from investing	-400.0	58.6	3.8	-1,068.5	-463.0	-139.0	-129.3	-90.5

Cash dividends paid	-544.9	-601.7	-533.7	-454.3	-385.4	-150.8
Issuance of common stock, net	792.9	524.6	1,250.0		387.5	1,207.5
Financing costs		-20.7	-10.0	-17.5	-5.6	-77.2
Other cash from financing	-1,145.3	-281.6	-632.6	692.8	-128.1	-932.1	187.8	150.5
Cash from financing	-897.3	-338.0	93.6	256.0	-120.4	201.7	187.8	150.5

Free cash flow	279.0	703.7	100.7	556.6	482.1	158.8	-187.8	-60.0
Per share (diluted)	$1.85	$5.43	$1.08	$7.82	$7.79	$2.75

Cash paid for interest	225.1	203.2	220.6	199.4	176.0	82.9