XML 65 R54.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDINGS (Statement of Cash Flows) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Condensed Financial Statements, Captions [Line Items]        
Proceeds from catalyst lease     $ 0 $ 7,927
Cash flows from operating activities:        
Net income $ 526,080 $ 65,072 255,164 148,148
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     197,365 162,565
Stock-based compensation     13,549 12,658
Change in fair value of catalyst leases     1,011 4,556
Deferred income taxes (4,482) 1,902 641 27,813
Change in Non-cash Lower of Cost or Market Adjustment     (97,943) (320,833)
Non-cash change in inventory repurchase obligations     (26,659) 29,317
Debt extinguishment costs 0 0 25,451 0
Pension and other post-retirement benefit costs     31,682 25,894
Income (Loss) from Equity Method Investments, Net of Dividends or Distributions     (11,218) (1,621)
Distributions from equity method investee     16,897 0
Gain (Loss) on Disposition of Property Plant Equipment     940 11,381
Equity in earnings of subsidiaries 0 0 0 0
Changes in operating assets and liabilities:        
Accounts receivable     (159,026) (194,898)
Due to/from affiliates     (2,318) 8,194
Inventories     (349,189) 54,052
Prepaid expense and other current assets     (4,107) (20,203)
Accounts payable     (103,069) 50,297
Accrued expenses     401,674 308,047
Deferred revenue     (9,044) 8,029
Other assets and liabilities     (57,387) (21,880)
Net cash (used in) provided by operations     124,414 291,516
Acquisition of Torrance refinery and related logistics assets     0 (971,932)
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (211,224) (187,743)
Expenditures for deferred turnaround costs     (341,598) (138,936)
Expenditures for other assets     (31,096) (27,735)
Investment in subsidiary       0
Chalmette Acquisition working capital settlement     0 2,659
Equity method investment - return of capital     451 0
Proceeds from sale of assets     0 13,030
Net cash used in investing activities     (583,467) (1,315,975)
Cash flows from financing activities:        
Parent Distribution       0
Distribution to members     (39,315) (92,503)
Proceeds from members' capital contributions     (97,000) (175,000)
Proceeds from affiliate notes payable     0 635
Repayment of affiliate notes payable     0 (517)
Proceeds from revolver borrowings     490,000 550,000
Repayments of Lines of Credit     490,000 0
Payment of Financing and Stock Issuance Costs     13,424  
Net cash provided by (used in) financing activities     74,093 629,085
Net (decrease) increase in cash and cash equivalents     (384,960) (395,374)
Cash and equivalents, beginning of period     626,705 914,749
Cash and equivalents, end of period 241,745 519,375 241,745 519,375
Issuer [Member]        
Condensed Financial Statements, Captions [Line Items]        
Proceeds from catalyst lease       0
Cash flows from operating activities:        
Net income 526,080 65,071 255,164 148,148
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     15,746 10,828
Stock-based compensation     0 0
Change in fair value of catalyst leases     0 0
Deferred income taxes     0 0
Change in Non-cash Lower of Cost or Market Adjustment     (97,943) (320,833)
Non-cash change in inventory repurchase obligations     (26,659) 29,317
Debt extinguishment costs 0   25,451  
Pension and other post-retirement benefit costs     4,956 5,249
Income (Loss) from Equity Method Investments, Net of Dividends or Distributions     0
Distributions from equity method investee     0  
Gain (Loss) on Disposition of Property Plant Equipment     0 2,418
Equity in earnings of subsidiaries (319,568) (438,249) (1,022,866) (1,123,054)
Changes in operating assets and liabilities:        
Accounts receivable     (119,813) (205,816)
Due to/from affiliates     (1,494,632) (1,624,741)
Inventories     (286,677) 56,792
Prepaid expense and other current assets     4,200 (6,330)
Accounts payable     (50,102) 37,074
Accrued expenses     365,132 661,974
Deferred revenue     (7,687) 6,559
Other assets and liabilities     (14,472) (7,573)
Net cash (used in) provided by operations     (404,470) (83,880)
Acquisition of Torrance refinery and related logistics assets       (971,932)
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (847) (16,244)
Expenditures for deferred turnaround costs     0 0
Expenditures for other assets     0 0
Investment in subsidiary       (12,800)
Chalmette Acquisition working capital settlement       0
Equity method investment - return of capital     0  
Increase (Decrease) Due from Other Related Parties     (3,684)  
Proceeds from sale of assets       0
Net cash used in investing activities     (4,531) (975,376)
Cash flows from financing activities:        
Parent Distribution       0
Distribution to members     (39,315) (92,503)
Proceeds from members' capital contributions     (97,000) (175,000)
Proceeds from affiliate notes payable       635
Repayment of affiliate notes payable       (517)
Proceeds from revolver borrowings     490,000 550,000
Repayments of Lines of Credit     490,000  
Increase (Decrease) in Due to Other Related Parties     0  
Payment of Financing and Stock Issuance Costs     13,424  
Net cash provided by (used in) financing activities     79,052 632,615
Net (decrease) increase in cash and cash equivalents     (329,949) (426,641)
Cash and equivalents, beginning of period     530,085 882,820
Cash and equivalents, end of period 200,136 456,179 200,136 456,179
Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Proceeds from catalyst lease       7,927
Cash flows from operating activities:        
Net income (313,171) (425,020) (1,022,791) (1,064,415)
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     175,859 144,011
Stock-based compensation     13,549 12,658
Change in fair value of catalyst leases     1,011 4,556
Deferred income taxes     0 0
Change in Non-cash Lower of Cost or Market Adjustment     0 0
Non-cash change in inventory repurchase obligations     0 0
Debt extinguishment costs 0   0  
Pension and other post-retirement benefit costs     26,726 20,645
Income (Loss) from Equity Method Investments, Net of Dividends or Distributions     0 0
Distributions from equity method investee     0  
Gain (Loss) on Disposition of Property Plant Equipment     940 97
Equity in earnings of subsidiaries 2,467 0 5,802 0
Changes in operating assets and liabilities:        
Accounts receivable     (1,782) 3,695
Due to/from affiliates     1,451,846 1,588,690
Inventories     0 0
Prepaid expense and other current assets     (8,467) (11,768)
Accounts payable     (58,691) 16,943
Accrued expenses     (13,352) (353,030)
Deferred revenue     (1,364) 0
Other assets and liabilities     (26,189) (14,210)
Net cash (used in) provided by operations     531,493 347,872
Acquisition of Torrance refinery and related logistics assets       0
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (210,076) (172,174)
Expenditures for deferred turnaround costs     (341,598) (138,936)
Expenditures for other assets     (31,096) (27,735)
Investment in subsidiary       0
Chalmette Acquisition working capital settlement       2,659
Equity method investment - return of capital     0  
Increase (Decrease) Due from Other Related Parties     0  
Proceeds from sale of assets       0
Net cash used in investing activities     (582,770) (341,504)
Cash flows from financing activities:        
Parent Distribution       0
Distribution to members     0 0
Proceeds from members' capital contributions     0 0
Proceeds from affiliate notes payable       0
Repayment of affiliate notes payable       0
Proceeds from revolver borrowings     0 0
Repayments of Lines of Credit     0  
Increase (Decrease) in Due to Other Related Parties     (3,684)  
Payment of Financing and Stock Issuance Costs     0  
Net cash provided by (used in) financing activities     3,684 7,927
Net (decrease) increase in cash and cash equivalents     (47,593) 14,295
Cash and equivalents, beginning of period     56,717 6,236
Cash and equivalents, end of period 9,124 20,531 9,124 20,531
Non-Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Proceeds from catalyst lease       0
Cash flows from operating activities:        
Net income (3,930) (13,228) 5,727 (58,639)
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     5,760 7,726
Stock-based compensation     0 0
Change in fair value of catalyst leases     0 0
Deferred income taxes     641 27,813
Change in Non-cash Lower of Cost or Market Adjustment     0 0
Non-cash change in inventory repurchase obligations     0 0
Debt extinguishment costs 0   0  
Pension and other post-retirement benefit costs     0 0
Income (Loss) from Equity Method Investments, Net of Dividends or Distributions     (11,218) (1,621)
Distributions from equity method investee     16,897  
Gain (Loss) on Disposition of Property Plant Equipment     0 8,866
Equity in earnings of subsidiaries 0 0 0 0
Changes in operating assets and liabilities:        
Accounts receivable     (37,431) 7,223
Due to/from affiliates     40,468 44,245
Inventories     (62,512) (2,740)
Prepaid expense and other current assets     160 (2,105)
Accounts payable     4,261 (5,126)
Accrued expenses     49,894 (897)
Deferred revenue     7 1,470
Other assets and liabilities     (16,726) (97)
Net cash (used in) provided by operations     (4,072) 26,118
Acquisition of Torrance refinery and related logistics assets       0
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (301) 675
Expenditures for deferred turnaround costs     0 0
Expenditures for other assets     0 0
Investment in subsidiary       0
Chalmette Acquisition working capital settlement       0
Equity method investment - return of capital     451  
Increase (Decrease) Due from Other Related Parties     0  
Proceeds from sale of assets       13,030
Net cash used in investing activities     150 13,705
Cash flows from financing activities:        
Parent Distribution       12,800
Distribution to members     0 0
Proceeds from members' capital contributions     0 0
Proceeds from affiliate notes payable       0
Repayment of affiliate notes payable       0
Proceeds from revolver borrowings     0 0
Repayments of Lines of Credit     0  
Increase (Decrease) in Due to Other Related Parties     0  
Payment of Financing and Stock Issuance Costs     0  
Net cash provided by (used in) financing activities     (4,959) (24,257)
Net (decrease) increase in cash and cash equivalents     (8,881) 15,566
Cash and equivalents, beginning of period     41,366 28,968
Cash and equivalents, end of period 32,485 44,534 32,485 44,534
PBF Holding Company LLC [Member]        
Cash flows from investing activities:        
Increase (Decrease) Due from Other Related Parties     0  
Cash flows from financing activities:        
Increase (Decrease) in Due to Other Related Parties     0  
Consolidation, Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Proceeds from catalyst lease       0
Cash flows from operating activities:        
Net income 317,101 438,249 1,017,064 1,123,054
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 leases     0 0
Deferred income taxes     0 0
Change in Non-cash Lower of Cost or Market Adjustment     0 0
Non-cash change in inventory repurchase obligations     0 0
Debt extinguishment costs 0   0  
Pension and other post-retirement benefit costs     0 0
Income (Loss) from Equity Method Investments, Net of Dividends or Distributions     0 0
Distributions from equity method investee     0  
Gain (Loss) on Disposition of Property Plant Equipment     0 0
Equity in earnings of subsidiaries 317,101 438,249 1,017,064 1,123,054
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     1,463 1,406
Accrued expenses     0 0
Deferred revenue     0 0
Other assets and liabilities     0 0
Net cash (used in) provided by operations     1,463 1,406
Acquisition of Torrance refinery and related logistics assets       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       12,800
Chalmette Acquisition working capital settlement       0
Equity method investment - return of capital     0  
Increase (Decrease) Due from Other Related Parties     3,684  
Proceeds from sale of assets       0
Net cash used in investing activities     3,684 (12,800)
Cash flows from financing activities:        
Parent Distribution       (12,800)
Distribution to members     0 0
Proceeds from members' capital contributions     0 0
Proceeds from affiliate notes payable       0
Repayment of affiliate notes payable       0
Proceeds from revolver borrowings     0 0
Repayments of Lines of Credit     0  
Increase (Decrease) in Due to Other Related Parties     3,684  
Payment of Financing and Stock Issuance Costs     0  
Net cash provided by (used in) financing activities     (3,684) 12,800
Net (decrease) increase in cash and cash equivalents     1,463 1,406
Cash and equivalents, beginning of period     (1,463) (3,275)
Cash and equivalents, end of period $ 0 $ (1,869) 0 (1,869)
Rail Facility [Member]        
Cash flows from financing activities:        
Repayments of Lines of Credit     0 11,457
Rail Facility [Member] | Issuer [Member]        
Cash flows from financing activities:        
Repayments of Lines of Credit       0
Rail Facility [Member] | Guarantor Subsidiaries [Member]        
Cash flows from financing activities:        
Repayments of Lines of Credit       0
Rail Facility [Member] | Non-Guarantor Subsidiaries [Member]        
Cash flows from financing activities:        
Repayments of Lines of Credit       11,457
Rail Facility [Member] | Consolidation, Eliminations [Member]        
Cash flows from financing activities:        
Repayments of Lines of Credit       0
2025 Senior Notes [Member]        
Cash flows from financing activities:        
Proceeds from Issuance of Debt     725,000  
2025 Senior Notes [Member] | Issuer [Member]        
Cash flows from financing activities:        
Proceeds from Issuance of Debt     725,000  
2025 Senior Notes [Member] | Guarantor Subsidiaries [Member]        
Cash flows from financing activities:        
Proceeds from Issuance of Debt     0  
2025 Senior Notes [Member] | Non-Guarantor Subsidiaries [Member]        
Cash flows from financing activities:        
Proceeds from Issuance of Debt     0  
2025 Senior Notes [Member] | Consolidation, Eliminations [Member]        
Cash flows from financing activities:        
Proceeds from Issuance of Debt     0  
2020 Senior Secured Notes [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt     690,209 0
2020 Senior Secured Notes [Member] | Issuer [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt     690,209  
2020 Senior Secured Notes [Member] | Guarantor Subsidiaries [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt     0  
2020 Senior Secured Notes [Member] | Non-Guarantor Subsidiaries [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt     0  
2020 Senior Secured Notes [Member] | Consolidation, Eliminations [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt     0  
Rail Term Loan [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt     4,959 $ 0
Repayments of Debt     (4,959)  
Rail Term Loan [Member] | Issuer [Member]        
Cash flows from financing activities:        
Repayments of Debt     0  
Rail Term Loan [Member] | Guarantor Subsidiaries [Member]        
Cash flows from financing activities:        
Repayments of Debt     0  
Rail Term Loan [Member] | Non-Guarantor Subsidiaries [Member]        
Cash flows from financing activities:        
Repayments of Debt     (4,959)  
Rail Term Loan [Member] | Consolidation, Eliminations [Member]        
Cash flows from financing activities:        
Repayments of Debt     $ 0