Western Refining Logistics, LP (WNRL) [Rocket]

In millions, except per share items	Jun-30-17	Mar-31-17	Dec-31-16	Sep-30-16	Jun-30-16	Mar-31-16	Dec-31-15	Sep-30-15
	10-Q	10-Q	10-K	10-Q	10-Q	10-Q	10-K	10-Q
Net income	73.4	72.5	66.7	60.7	63.2	61.3	62.6	66.6
Depreciation and amortization	39.9	39.6	39.2	39.0	41.7	38.8	35.4	41.9
Stock-based compensation	5.1	2.8	2.7	2.5	2.4	2.1	2.0	1.9
Deferred taxes	0.1	1.1	0.6
Change in working capital [+]	20.3	29.1	22.4	23.5	7.3	-7.8	4.2	29.8
Accounts receivable	10.5	-1.5	-10.2	3.8	7.1	1.9	-0.3	-60.6
Inventories	2.0	2.3	5.1	6.3	4.1	2.6	-0.7	0.4
Other	7.9	28.2	27.6	13.4	-3.9	-12.2	5.2	90.0
Other operating activities	-6.9	-12.6	-23.4	-26.0	-42.2	-35.6	-31.6	-62.3
Cash from operations	131.9	132.5	108.2	99.8	72.4	58.8	72.5	77.8

Capital expenditures [+]	-28.5	-27.4	-30.3	-38.5	-42.2	-49.3	-67.6	-115.7
Purchases of property and equipment	-28.5	-27.4	-30.3	-38.5	-42.2	-49.3	-67.6	-115.7
Sales of property and equipment	19.1	5.5	5.3	1.1	1.2	0.5	0.5	0.5
Acquisitions			195.0	-25.0			170.0
Other cash from investing	-209.3		-195.0	25.0			-170.0
Cash from investing	-23.8	-21.9	-25.0	-37.5	-41.0	-48.8	-67.1	-101.2

Cash dividends paid	102.0	92.7	84.6	77.0	72.8	70.0	67.0	63.8
Financing costs		-1.3	-1.2	-1.0
Other cash from financing	-218.4	-210.0	-199.0	-195.2	-165.1	-139.8	-88.9	-54.9
Cash from financing	-115.1	-116.0	-113.1	-117.2	-92.3	-69.5	-15.1	15.7

Free cash flow	103.3	105.1	77.9	61.3	30.2	9.5	4.9	-37.9
Per share (diluted)	$2.71	$2.75	$2.24	$1.96	$1.02	$0.23	$0.12	($0.81)

Cash paid for interest	24.5	24.7	25.3	25.5	25.6	25.0	13.4	13.8
Cash paid for income taxes		0.5	0.4	0.0	0.0	0.5	0.5	0.7