XML 32 R45.htm IDEA: XBRL DOCUMENT v3.2.0.727
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDINGS (Statement of Cash Flows) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Cash flows from operating activities:        
Net income $ 228,367 $ 53,518 $ 363,623 $ 286,268
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     97,378 71,218
Stock-based compensation     3,781 2,728
Change in fair value of catalyst lease obligations     (3,988) 4,339
Non-cash change in inventory repurchase obligations     89,203 (7,973)
Non-cash lower of cost or market inventory adjustment     (127,166)  
(Gain) loss on sale of assets (632) 6 (991) (180)
Pension and other post retirement benefit costs     12,893 10,538
Equity in earnings of subsidiaries 0 0 0 0
Changes in current assets and current liabilities:        
Accounts receivable     11,042 (116,579)
Inventories     (84,619) (249,094)
Prepaid assets and other current assets     3,874 (5,872)
Accounts payable     18,534 (63,108)
Accrued expenses     (99,392) 282,067
Deferred revenue     5,991 (1,632)
Amounts due to/from related parties     10,095 3,785
Other assets and liabilities     (4,954) (4,068)
Net cash provided by operations     295,304 212,437
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (224,046) (122,628)
Expenditures for deferred turnaround costs     (22,918) (39,424)
Expenditures for other assets     (5,424) (8,202)
Investment in subsidiary     0 0
Proceeds from sale of assets     138,131 37,759
Net cash used in investing activities     (114,257) (132,495)
Proceeds from revolver borrowings     0 395,000
Proceeds from members' capital contributions     0 328,664
Parent Distribution     0  
Cash flows from financing activities:        
Proceeds from Issuance of Other Long-term Debt       8,225
Repayments of Debt     (64,626)  
Proceeds from intercompany notes payable     30,000 55,994
Distribution to members     0 (218,782)
Proceeds from Rail Facility revolver borrowings     70,750 8,225
Payment of contingent consideration related to acquisition of Toledo refinery     64,626 0
Repayments of revolver borrowings     0 (410,000)
Deferred financing costs and other       (2,643)
Net cash (used in) provided by financing activities     36,124 156,458
Net increase in cash and cash equivalents     217,171 236,400
Cash and equivalents, beginning of period     218,403 76,970
Cash and equivalents, end of period 435,574 313,370 435,574 313,370
Issuer [Member]        
Cash flows from operating activities:        
Net income 228,367 53,518 363,623 286,268
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     9,154 10,084
Stock-based compensation     0 0
Change in fair value of catalyst lease obligations     0 0
Non-cash change in inventory repurchase obligations     0 0
Non-cash lower of cost or market inventory adjustment     (164,867)  
(Gain) loss on sale of assets 0 0 (181) (186)
Pension and other post retirement benefit costs     3,969 2,777
Equity in earnings of subsidiaries 213,468 246,687 531,606 551,516
Changes in current assets and current liabilities:        
Accounts receivable     15,287 (69,405)
Inventories     87,556 (256,121)
Prepaid assets and other current assets     5,173 (7,076)
Accounts payable     47,715 (23,483)
Accrued expenses     (37,550) 285,388
Deferred revenue     5,991 (1,632)
Amounts due to/from related parties     (554,250) (716,895)
Other assets and liabilities     1,155 (836)
Net cash provided by operations     314,381 60,399
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (166,857) (6,588)
Expenditures for deferred turnaround costs     0 0
Expenditures for other assets     0 0
Investment in subsidiary     5,000 (7,187)
Proceeds from sale of assets     41,597 37,759
Net cash used in investing activities     (120,260) 23,984
Proceeds from revolver borrowings       395,000
Proceeds from members' capital contributions     0 328,664
Parent Distribution     0  
Cash flows from financing activities:        
Proceeds from Issuance of Other Long-term Debt       0
Repayments of Debt     0  
Proceeds from intercompany notes payable     30,000 55,994
Distribution to members     0 (218,782)
Proceeds from Rail Facility revolver borrowings     0  
Repayments of revolver borrowings     0 (410,000)
Deferred financing costs and other       544
Net cash (used in) provided by financing activities     30,000 151,420
Net increase in cash and cash equivalents     224,121 235,803
Cash and equivalents, beginning of period     185,381 76,179
Cash and equivalents, end of period 409,502 311,982 409,502 311,982
Guarantors Subsidiaries [Member]        
Cash flows from operating activities:        
Net income (201,783) (245,848) (560,449) (550,677)
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     86,689 60,881
Stock-based compensation     3,781 2,728
Change in fair value of catalyst lease obligations     (3,988) 4,339
Non-cash change in inventory repurchase obligations     89,203 (7,973)
Non-cash lower of cost or market inventory adjustment     37,701  
(Gain) loss on sale of assets (232) 6 (233) 6
Pension and other post retirement benefit costs     8,924 7,761
Equity in earnings of subsidiaries 0 0 0 0
Changes in current assets and current liabilities:        
Accounts receivable     23,235 (47,174)
Inventories     (105,460) 7,027
Prepaid assets and other current assets     (1,299) 1,204
Accounts payable     (26,414) (39,574)
Accrued expenses     (9,046) (3,321)
Deferred revenue     0 0
Amounts due to/from related parties     548,558 719,419
Other assets and liabilities     (5,846) (3,232)
Net cash provided by operations     85,356 151,414
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (57,189) (103,229)
Expenditures for deferred turnaround costs     (22,918) (39,424)
Expenditures for other assets     (5,424) (8,202)
Investment in subsidiary     0 0
Proceeds from sale of assets     0 0
Net cash used in investing activities     (85,531) (150,855)
Proceeds from revolver borrowings       0
Proceeds from members' capital contributions     0 0
Parent Distribution     0  
Cash flows from financing activities:        
Proceeds from Issuance of Other Long-term Debt       0
Repayments of Debt     0  
Proceeds from intercompany notes payable     0 0
Distribution to members     0 0
Proceeds from Rail Facility revolver borrowings     0  
Repayments of revolver borrowings     0 0
Deferred financing costs and other       0
Net cash (used in) provided by financing activities     0 0
Net increase in cash and cash equivalents     (175) 559
Cash and equivalents, beginning of period     704 791
Cash and equivalents, end of period 529 1,350 529 1,350
Non-Guarantor Subsidiaries [Member]        
Cash flows from operating activities:        
Net income (11,685) (839) 28,843 (839)
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     1,535 253
Stock-based compensation     0 0
Change in fair value of catalyst lease obligations     0 0
Non-cash change in inventory repurchase obligations     0 0
Non-cash lower of cost or market inventory adjustment     0  
(Gain) loss on sale of assets (400) 0 (577) 0
Pension and other post retirement benefit costs     0 0
Equity in earnings of subsidiaries 0 0 0 0
Changes in current assets and current liabilities:        
Accounts receivable     (27,480) 0
Inventories     (66,715) 0
Prepaid assets and other current assets     0 (51)
Accounts payable     (3,815) 0
Accrued expenses     (52,796) 0
Deferred revenue     0 0
Amounts due to/from related parties     15,787 1,261
Other assets and liabilities     (263) 0
Net cash provided by operations     (105,481) 624
Cash flows from investing activities:        
Expenditures for property, plant and equipment     0 (12,811)
Expenditures for deferred turnaround costs     0 0
Expenditures for other assets     0 0
Investment in subsidiary     0 0
Proceeds from sale of assets     96,534 0
Net cash used in investing activities     96,534 (12,811)
Proceeds from revolver borrowings       0
Proceeds from members' capital contributions     5,000 7,187
Parent Distribution     (10,000)  
Cash flows from financing activities:        
Proceeds from Issuance of Other Long-term Debt       8,225
Repayments of Debt     (64,626)  
Proceeds from intercompany notes payable     0 0
Distribution to members     0 0
Proceeds from Rail Facility revolver borrowings     70,750  
Repayments of revolver borrowings     0 0
Deferred financing costs and other       (3,187)
Net cash (used in) provided by financing activities     1,124 12,225
Net increase in cash and cash equivalents     (7,823) 38
Cash and equivalents, beginning of period     34,334 0
Cash and equivalents, end of period 26,511 38 26,511 38
Combining and Consolidated Adjustments [Member]        
Cash flows from operating activities:        
Net income 213,468 246,687 531,606 551,516
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     0 0
Stock-based compensation     0 0
Change in fair value of catalyst lease obligations     0 0
Non-cash change in inventory repurchase obligations     0 0
Non-cash lower of cost or market inventory adjustment     0  
(Gain) loss on sale of assets 0 0 0 0
Pension and other post retirement benefit costs     0 0
Equity in earnings of subsidiaries (213,468) (246,687) (531,606) (551,516)
Changes in current assets and current liabilities:        
Accounts receivable     0 0
Inventories     0 0
Prepaid assets and other current assets     0 51
Accounts payable     1,048 (51)
Accrued expenses     0 0
Deferred revenue     0 0
Amounts due to/from related parties     0 0
Other assets and liabilities     0 0
Net cash provided by operations     1,048 0
Cash flows from investing activities:        
Expenditures for property, plant and equipment     0 0
Expenditures for deferred turnaround costs     0 0
Expenditures for other assets     0 0
Investment in subsidiary     (5,000) 7,187
Proceeds from sale of assets     0 0
Net cash used in investing activities     (5,000) 7,187
Proceeds from revolver borrowings       0
Proceeds from members' capital contributions     (5,000) (7,187)
Parent Distribution     10,000  
Cash flows from financing activities:        
Proceeds from Issuance of Other Long-term Debt       0
Repayments of Debt     0  
Proceeds from intercompany notes payable     0 0
Distribution to members     0 0
Proceeds from Rail Facility revolver borrowings     0  
Repayments of revolver borrowings     0 0
Deferred financing costs and other       0
Net cash (used in) provided by financing activities     5,000 (7,187)
Net increase in cash and cash equivalents     1,048 0
Cash and equivalents, beginning of period     (2,016) 0
Cash and equivalents, end of period $ (968) $ 0 $ (968) $ 0