XML 64 R53.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDINGS (Statement of Cash Flows) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Cash flows from operating activities:        
Net income $ 65,072 $ 48,179 $ 148,148 $ 411,803
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     162,565 145,975
Stock-based compensation     12,658 6,329
Change in fair value of catalyst lease obligations     4,556 (8,982)
Deferred income taxes     27,813 0
Change in non-cash lower of cost or market inventory adjustment     (320,833) 81,147
Non-cash change in inventory repurchase obligations     29,317 53,370
Pension and other post retirement benefit costs     25,894 19,340
Gain (Loss) on Disposition of Property Plant Equipment     11,381 (1,133)
Equity Method Investment, Controlling Interest in Income (Loss) of Subsidiary 0 0 0 0
Equity (income) loss in investee (1,621) 0 (1,621) 0
Changes in operating assets and liabilities:        
Accounts receivable     (194,898) 155,645
Due to/from affiliates     8,194 12,566
Inventories     54,052 (110,830)
Prepaid expense and other current assets     (20,203) (22,995)
Accounts payable     50,297 (122,748)
Accrued expenses     308,047 (342,781)
Deferred revenue     8,029 2,947
Other assets and liabilities     (21,880) (21,884)
Net cash provided by operations     291,516 257,769
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (187,743) (287,931)
Expenditures for deferred turnaround costs     (138,936) (39,725)
Expenditures for other assets     (27,735) (7,275)
Investment in subsidiary     0 0
Chalmette Acquisition working capital settlement     2,659 0
Acquisition of Torrance refinery and related logistics assets     (971,932) 0
Proceeds from sale of assets     13,030 168,270
Net cash used in investing activities     (1,315,975) (166,661)
Proceeds from catalyst lease     (7,927) 0
Cash flows from financing activities:        
Distribution to Parent     0  
Distribution to members     (92,503) 0
Proceeds from affiliate notes payable     635 29,773
Repayment of affiliate notes payable     (517) 0
Proceeds from revolver borrowings     550,000 0
Proceeds from Issuance of Other Long-term Debt       102,075
Repayments of Debt     (11,457)  
Net cash provided by financing activities     629,085 59,910
Proceeds from members' capital contributions     (175,000) 0
Repayments of Rail Facility revolver borrowings       (71,938)
Net (decrease) increase in cash and cash equivalents     (395,374) 151,018
Cash and equivalents, beginning of period     914,749 218,403
Cash and equivalents, end of period 519,375 369,421 519,375 369,421
Issuer [Member]        
Cash flows from operating activities:        
Net income 65,072 48,179 148,148 411,803
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     10,828 13,085
Stock-based compensation     0 0
Change in fair value of catalyst lease obligations     0 0
Deferred income taxes     0  
Change in non-cash lower of cost or market inventory adjustment     (320,833) (2,091)
Non-cash change in inventory repurchase obligations     29,317 0
Pension and other post retirement benefit costs     5,249 5,769
Gain (Loss) on Disposition of Property Plant Equipment     2,418 (251)
Equity Method Investment, Controlling Interest in Income (Loss) of Subsidiary 438,249 262,000 1,123,054 793,606
Equity (income) loss in investee 0 0 0 0
Changes in operating assets and liabilities:        
Accounts receivable     (205,816) 149,427
Due to/from affiliates     (1,624,741) (729,595)
Inventories     56,792 (34,187)
Prepaid expense and other current assets     (6,330) (17,976)
Accounts payable     37,074 (113,856)
Accrued expenses     661,974 (206,906)
Deferred revenue     6,559 2,947
Other assets and liabilities     (7,573) (3,430)
Net cash provided by operations     (83,880) 268,345
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (16,244) (188,364)
Expenditures for deferred turnaround costs     0 0
Expenditures for other assets     0 0
Investment in subsidiary     12,800 5,000
Chalmette Acquisition working capital settlement     0  
Acquisition of Torrance refinery and related logistics assets     (971,932)  
Proceeds from sale of assets     0 60,902
Net cash used in investing activities     (975,376) (122,462)
Proceeds from catalyst lease     0  
Cash flows from financing activities:        
Distribution to Parent     0  
Distribution to members     (92,503) 0
Proceeds from affiliate notes payable     635 29,773
Repayment of affiliate notes payable     (517)  
Proceeds from revolver borrowings     550,000  
Proceeds from Issuance of Other Long-term Debt       0
Repayments of Debt     0  
Net cash provided by financing activities     632,615 29,773
Proceeds from members' capital contributions     (175,000) 0
Repayments of Rail Facility revolver borrowings       0
Net (decrease) increase in cash and cash equivalents     (426,641) 175,656
Cash and equivalents, beginning of period     882,820 185,381
Cash and equivalents, end of period 456,179 361,037 456,179 361,037
Guarantor Subsidiaries [Member]        
Cash flows from operating activities:        
Net income (425,021) (292,138) (1,064,415) (852,587)
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     144,011 130,513
Stock-based compensation     12,658 6,329
Change in fair value of catalyst lease obligations     4,556 (8,982)
Deferred income taxes     0  
Change in non-cash lower of cost or market inventory adjustment     0 83,238
Non-cash change in inventory repurchase obligations     0 53,370
Pension and other post retirement benefit costs     20,645 13,571
Gain (Loss) on Disposition of Property Plant Equipment     97 (232)
Equity Method Investment, Controlling Interest in Income (Loss) of Subsidiary 0 0 0 0
Equity (income) loss in investee 0 0 0 0
Changes in operating assets and liabilities:        
Accounts receivable     3,695 7,589
Due to/from affiliates     1,588,690 818,461
Inventories     0 (54,258)
Prepaid expense and other current assets     (11,768) (5,019)
Accounts payable     16,943 (654)
Accrued expenses     (353,030) (27,197)
Deferred revenue     0 0
Other assets and liabilities     (14,210) (18,276)
Net cash provided by operations     347,872 145,866
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (172,174) (99,567)
Expenditures for deferred turnaround costs     (138,936) (39,725)
Expenditures for other assets     (27,735) (7,275)
Investment in subsidiary     0 0
Chalmette Acquisition working capital settlement     2,659  
Acquisition of Torrance refinery and related logistics assets     0  
Proceeds from sale of assets     0 0
Net cash used in investing activities     (341,504) (146,567)
Proceeds from catalyst lease     (7,927)  
Cash flows from financing activities:        
Distribution to Parent     0  
Distribution to members     0 0
Proceeds from affiliate notes payable     0 0
Repayment of affiliate notes payable     0  
Proceeds from revolver borrowings     0  
Proceeds from Issuance of Other Long-term Debt       0
Repayments of Debt     0  
Net cash provided by financing activities     7,927 0
Proceeds from members' capital contributions     0 0
Repayments of Rail Facility revolver borrowings       0
Net (decrease) increase in cash and cash equivalents     14,295 (701)
Cash and equivalents, beginning of period     6,236 704
Cash and equivalents, end of period 20,531 3 20,531 3
Non-Guarantor Subsidiaries [Member]        
Cash flows from operating activities:        
Net income (13,228) 30,138 (58,639) 58,981
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     7,726 2,377
Stock-based compensation     0 0
Change in fair value of catalyst lease obligations     0 0
Deferred income taxes     27,813  
Change in non-cash lower of cost or market inventory adjustment     0 0
Non-cash change in inventory repurchase obligations     0 0
Pension and other post retirement benefit costs     0 0
Gain (Loss) on Disposition of Property Plant Equipment     8,866 (650)
Equity Method Investment, Controlling Interest in Income (Loss) of Subsidiary 0 0 0 0
Equity (income) loss in investee (1,621) 0 (1,621) 0
Changes in operating assets and liabilities:        
Accounts receivable     7,223 (1,371)
Due to/from affiliates     44,245 (76,300)
Inventories     (2,740) (22,385)
Prepaid expense and other current assets     (2,105) 0
Accounts payable     (5,126) (8,404)
Accrued expenses     (897) (108,678)
Deferred revenue     1,470 0
Other assets and liabilities     (97) (178)
Net cash provided by operations     26,118 (156,608)
Cash flows from investing activities:        
Expenditures for property, plant and equipment     675 0
Expenditures for deferred turnaround costs     0 0
Expenditures for other assets     0 0
Investment in subsidiary     0 0
Chalmette Acquisition working capital settlement     0  
Acquisition of Torrance refinery and related logistics assets     0  
Proceeds from sale of assets     13,030 107,368
Net cash used in investing activities     13,705 107,368
Proceeds from catalyst lease     0  
Cash flows from financing activities:        
Distribution to Parent     (12,800)  
Distribution to members     0 (10,000)
Proceeds from affiliate notes payable     0 0
Repayment of affiliate notes payable     0  
Proceeds from revolver borrowings     0  
Proceeds from Issuance of Other Long-term Debt       102,075
Repayments of Debt     (11,457)  
Net cash provided by financing activities     (24,257) 25,137
Proceeds from members' capital contributions     0 (5,000)
Repayments of Rail Facility revolver borrowings       (71,938)
Net (decrease) increase in cash and cash equivalents     15,566 (24,103)
Cash and equivalents, beginning of period     28,968 34,334
Cash and equivalents, end of period 44,534 10,231 44,534 10,231
Combining and Consolidated Adjustments [Member]        
Cash flows from operating activities:        
Net income 438,249 262,000 1,123,054 793,606
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
Deferred income taxes     0  
Change in non-cash lower of cost or market inventory adjustment     0 0
Non-cash change in inventory repurchase obligations     0 0
Pension and other post retirement benefit costs     0 0
Gain (Loss) on Disposition of Property Plant Equipment     0 0
Equity Method Investment, Controlling Interest in Income (Loss) of Subsidiary (438,249) (262,000) (1,123,054) (793,606)
Equity (income) loss in investee 0 0 0 0
Changes in operating assets and liabilities:        
Accounts receivable     0 0
Due to/from affiliates     0 0
Inventories     0 0
Prepaid expense and other current assets     0 0
Accounts payable     1,406 166
Accrued expenses     0 0
Deferred revenue     0 0
Other assets and liabilities     0 0
Net cash provided by operations     1,406 166
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     (12,800) (5,000)
Chalmette Acquisition working capital settlement     0  
Acquisition of Torrance refinery and related logistics assets     0  
Proceeds from sale of assets     0 0
Net cash used in investing activities     (12,800) (5,000)
Proceeds from catalyst lease     0  
Cash flows from financing activities:        
Distribution to Parent     12,800  
Distribution to members     0 10,000
Proceeds from affiliate notes payable     0 0
Repayment of affiliate notes payable     0  
Proceeds from revolver borrowings     0  
Proceeds from Issuance of Other Long-term Debt       0
Repayments of Debt     0  
Net cash provided by financing activities     12,800 5,000
Proceeds from members' capital contributions     0 5,000
Repayments of Rail Facility revolver borrowings       0
Net (decrease) increase in cash and cash equivalents     1,406 166
Cash and equivalents, beginning of period     (3,275) (2,016)
Cash and equivalents, end of period $ (1,869) $ (1,850) $ (1,869) $ (1,850)