XML 32 R21.htm IDEA: XBRL DOCUMENT v3.5.0.2
ACQUISITIONS (Tables)
9 Months Ended
Sep. 30, 2016
Business Combinations [Abstract]  
Schedule of purchase consideration given
The total purchase consideration and the fair values of the assets and liabilities at the acquisition date, which may be subject to adjustment as noted above, were as follows:
 
Purchase Price
Gross purchase price
$
537,500

Working capital
450,582

Post close purchase price adjustments
(16,150
)
Total consideration
$
971,932

The total purchase consideration and the fair values of the assets and liabilities at the acquisition date were as follows:
 
Purchase Price
Net cash
$
587,005

Cash acquired
(19,042
)
Total consideration
$
567,963

Schedule of assets acquired and liabilities assumed
The following table summarizes the preliminary amounts recognized for assets acquired and liabilities assumed as of the acquisition date:
 
Fair Value Allocation
Inventories
$
404,542

Prepaid expenses and other current assets
1,186

Property, plant and equipment
701,617

Deferred charges and other assets, net
68,053

Accounts payable
(2,688
)
Accrued expenses
(62,311
)
Other long-term liabilities
(138,467
)
Fair value of net assets acquired
$
971,932

The following table summarizes the final amounts recognized for assets acquired and liabilities assumed as of the acquisition date:
 
Fair Value Allocation
Accounts receivable
$
1,126

Inventories
271,434

Prepaid expenses and other current assets
913

Property, plant and equipment
356,961

Deferred charges and other assets
8,312

Accounts payable
(4,870
)
Accrued expenses
(28,371
)
Deferred tax liability
(25,721
)
Noncontrolling interests
(11,821
)
Fair value of net assets acquired
$
567,963

Schedule of pro forma information
The unaudited pro forma financial information includes the depreciation and amortization expense related to the acquisition and interest expense associated with the financing of the Chalmette Acquisition.
 
Nine Months Ended September 30, 2015
Pro forma revenues
$
13,151,698

Pro forma net income attributable to PBF Holding Company LLC
$
682,671

The unaudited amount of revenues and net income above have been calculated after conforming accounting policies of the Torrance refinery and related logistics assets to those of the Company and certain one-time adjustments.
 
Nine Months Ended September 30, 2016
 
Nine Months Ended September 30, 2015
Pro forma revenues
$
12,243,582

 
$
12,195,070

Pro forma net income (loss) attributable to PBF Holding LLC
$
(60,908
)
 
$
115,236