XML 31 R45.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDINGS (Statement of Cash Flows) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities:        
Net income $ 48,179 $ 252,515 $ 411,803 $ 538,783
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     145,975 140,863
Stock-based compensation     6,329 4,725
Change in fair value of catalyst lease obligations     (8,982) (1,204)
Non-cash change in inventory repurchase obligations     53,370 (31,602)
Non-cash lower of cost or market inventory adjustment     81,147  
(Gain) loss on sale of assets (142) 18 (1,133) (162)
Pension and other post retirement benefit costs     19,340 16,462
Equity in earnings of subsidiaries 0 0 0 0
Changes in current assets and current liabilities:        
Accounts receivable     155,645 (101,752)
Inventories     (110,830) (378,538)
Prepaid expense and other current assets     (22,995) 25,612
Accounts payable     (122,748) (76,008)
Accrued expenses     (342,781) 268,649
Deferred revenue     2,947 (6,017)
Amounts due to/from related parties     12,566 3,998
Other assets and liabilities     (21,884) (15,740)
Net cash provided by operations     257,769 388,069
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (287,931) (253,454)
Expenditures for deferred turnaround costs     (39,725) (58,423)
Expenditures for other assets     (7,275) (13,446)
Investment in subsidiary     0 0
Proceeds from sale of assets     168,270 74,343
Net cash used in investing activities     (166,661) (250,980)
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       35,925
Repayments of Debt     (71,938)  
Proceeds from intercompany notes payable     29,773 90,761
Distribution to members     0 (283,680)
Proceeds from Rail Facility revolver borrowings     102,075 35,925
Payment of contingent consideration related to acquisition of Toledo refinery     71,938 0
Repayments of revolver borrowings     0 (410,000)
Deferred financing costs and other       (10,382)
Net cash provided by financing activities     59,910 146,288
Net increase in cash and cash equivalents     151,018 283,377
Cash and equivalents, beginning of period     218,403 76,970
Cash and equivalents, end of period 369,421 360,347 369,421 360,347
Issuer [Member]        
Cash flows from operating activities:        
Net income 48,179 252,515 411,803 538,783
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     13,085 15,123
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     (2,091)  
(Gain) loss on sale of assets (70) 0 (251) (186)
Pension and other post retirement benefit costs     5,769 4,607
Equity in earnings of subsidiaries 262,000 259,908 793,606 811,424
Changes in current assets and current liabilities:        
Accounts receivable     149,427 (69,105)
Inventories     (34,187) (322,231)
Prepaid expense and other current assets     (17,976) 25,583
Accounts payable     (113,856) (76,856)
Accrued expenses     (206,906) 133,070
Deferred revenue     2,947 (6,017)
Amounts due to/from related parties     (729,595) (890,671)
Other assets and liabilities     (3,430) (1,851)
Net cash provided by operations     268,345 161,673
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (188,364) (44,993)
Expenditures for deferred turnaround costs     0 0
Expenditures for other assets     0 0
Investment in subsidiary     5,000 (22,990)
Proceeds from sale of assets     60,902 74,343
Net cash used in investing activities     (122,462) 6,360
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     29,773 90,761
Distribution to members       (283,680)
Proceeds from Rail Facility revolver borrowings     0  
Repayments of revolver borrowings       (410,000)
Deferred financing costs and other       (7,164)
Net cash provided by financing activities     29,773 113,581
Net increase in cash and cash equivalents     175,656 281,614
Cash and equivalents, beginning of period     185,381 76,179
Cash and equivalents, end of period 361,037 357,793 361,037 357,793
Guarantors Subsidiaries [Member]        
Cash flows from operating activities:        
Net income (292,138) (268,034) (852,587) (818,711)
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     130,513 125,053
Stock-based compensation     6,329 4,725
Change in fair value of catalyst lease obligations     (8,982) (1,204)
Non-cash change in inventory repurchase obligations     53,370 (31,602)
Non-cash lower of cost or market inventory adjustment     83,238  
(Gain) loss on sale of assets 1 18 (232) 24
Pension and other post retirement benefit costs     13,571 11,855
Equity in earnings of subsidiaries 0 0 0 0
Changes in current assets and current liabilities:        
Accounts receivable     7,589 (776)
Inventories     (54,258) 24,320
Prepaid expense and other current assets     (5,019) 29
Accounts payable     (654) (20,905)
Accrued expenses     (27,197) (2,376)
Deferred revenue     0 0
Amounts due to/from related parties     818,461 947,290
Other assets and liabilities     (18,276) (13,889)
Net cash provided by operations     145,866 223,833
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (99,567) (152,755)
Expenditures for deferred turnaround costs     (39,725) (58,423)
Expenditures for other assets     (7,275) (13,446)
Investment in subsidiary     0 0
Proceeds from sale of assets     0 0
Net cash used in investing activities     (146,567) (224,624)
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
Proceeds from Rail Facility revolver borrowings     0  
Repayments of revolver borrowings       0
Deferred financing costs and other       0
Net cash provided by financing activities     0 0
Net increase in cash and cash equivalents     (701) (791)
Cash and equivalents, beginning of period     704 791
Cash and equivalents, end of period 3 0 3 0
Non-Guarantor Subsidiaries [Member]        
Cash flows from operating activities:        
Net income 30,138 8,126 58,981 7,287
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     2,377 687
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 (73) 0 (650) 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     (1,371) (31,871)
Inventories     (22,385) (80,627)
Prepaid expense and other current assets     0 0
Accounts payable     (8,404) 24,171
Accrued expenses     (108,678) 137,955
Deferred revenue     0 0
Amounts due to/from related parties     (76,300) (52,621)
Other assets and liabilities     (178) 0
Net cash provided by operations     (156,608) 4,981
Cash flows from investing activities:        
Expenditures for property, plant and equipment     0 (55,706)
Expenditures for deferred turnaround costs     0 0
Expenditures for other assets     0 0
Investment in subsidiary     0 0
Proceeds from sale of assets     107,368 0
Net cash used in investing activities     107,368 (55,706)
Proceeds from revolver borrowings       0
Proceeds from members' capital contributions     5,000 22,990
Parent Distribution     (10,000)  
Cash flows from financing activities:        
Proceeds from Issuance of Other Long-term Debt       35,925
Repayments of Debt     (71,938)  
Proceeds from intercompany notes payable     0 0
Distribution to members       0
Proceeds from Rail Facility revolver borrowings     102,075  
Repayments of revolver borrowings       0
Deferred financing costs and other       (3,218)
Net cash provided by financing activities     25,137 55,697
Net increase in cash and cash equivalents     (24,103) 4,972
Cash and equivalents, beginning of period     34,334 0
Cash and equivalents, end of period 10,231 4,972 10,231 4,972
Combining and Consolidated Adjustments [Member]        
Cash flows from operating activities:        
Net income 262,000 259,908 793,606 811,424
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 (262,000) (259,908) (793,606) (811,424)
Changes in current assets and current liabilities:        
Accounts receivable     0 0
Inventories     0 0
Prepaid expense and other current assets     0 0
Accounts payable     166 (2,418)
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     166 (2,418)
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) 22,990
Proceeds from sale of assets     0 0
Net cash used in investing activities     (5,000) 22,990
Proceeds from revolver borrowings       0
Proceeds from members' capital contributions     (5,000) (22,990)
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
Proceeds from Rail Facility revolver borrowings     0  
Repayments of revolver borrowings       0
Deferred financing costs and other       0
Net cash provided by financing activities     5,000 (22,990)
Net increase in cash and cash equivalents     166 (2,418)
Cash and equivalents, beginning of period     (2,016) 0
Cash and equivalents, end of period $ (1,850) $ (2,418) $ (1,850) $ (2,418)