XML 59 R48.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDINGS (Statement of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Revenues $ 7,440,470 $ 5,013,251 $ 13,240,071 $ 9,763,449
Cost and expenses:        
Cost of products and other 6,512,153 4,662,833 11,701,759 8,914,587
Operating expenses (excluding depreciation and amortization expense as reflected below) 402,751 398,485 814,198 835,253
Depreciation and amortization expense 82,829 56,973 159,607 110,901
Cost of sales 6,997,733 5,118,291 12,675,564 9,860,741
General and administrative expenses (excluding depreciation and amortization expense as reflected below) 51,756 34,904 110,026 75,367
Depreciation and amortization expense 2,563 6,020 5,277 7,782
Equity income in investee (4,363) (3,820) (8,385) (7,419)
Gain on sale of asset 594 29 673 912
Total cost and expenses 7,048,283 5,155,424 12,783,155 9,937,383
Income (loss) from operations 392,187 (142,173) 456,916 (173,934)
Other income (expense):        
Equity in earnings of subsidiaries 0 0 0 0
Change in fair value of catalyst leases 4,140 1,104 4,153 (1,484)
Interest expense, net (33,052) (32,857) (66,366) (63,513)
Other non-service component of net periodic benefit costs 277 (101) 555 (202)
Income (loss) before income taxes 363,552 (199,478) 395,258 (264,584)
Income tax (benefit) expense (3,983) 5,898 (4,684) 6,332
Net income (loss) 367,535 (205,376) 399,942 (270,916)
Less: net income attributable to noncontrolling interests 76 267 8 380
Net income (loss) attributable to PBF Holding Company LLC 367,459 (205,643) 399,934 (271,296)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 367,479 (205,313) 400,208 (270,645)
Debt extinguishment costs 0 (25,451) 0 (25,451)
Guarantor Subsidiaries [Member]        
Revenues 342,061 134,566 1,053,783 760,335
Cost and expenses:        
Cost of products and other 157,113 32,288 761,445 530,062
Operating expenses (excluding depreciation and amortization expense as reflected below) 394,759 389,804 799,783 819,249
Depreciation and amortization expense 80,906 55,076 155,764 107,123
Cost of sales 632,778 477,168 1,716,992 1,456,434
General and administrative expenses (excluding depreciation and amortization expense as reflected below) 6,995 6,286 12,984 13,451
Depreciation and amortization expense 0 0 0 0
Equity income in investee 0 0 0 0
Gain on sale of asset 594 29 673 912
Total cost and expenses 640,367 483,483 1,730,649 1,470,797
Income (loss) from operations (298,306) (348,917) (676,866) (710,462)
Other income (expense):        
Equity in earnings of subsidiaries (9,888) 1,442 (9,049) 3,335
Change in fair value of catalyst leases 4,140 1,104 4,153 (1,484)
Interest expense, net (527) (480) (932) (838)
Other non-service component of net periodic benefit costs 370 (85) 737 (170)
Income (loss) before income taxes (304,211) (346,936) (681,957) (709,619)
Income tax (benefit) expense 0 0 0 0
Net income (loss) (304,211) (346,936) (681,957) (709,619)
Less: net income attributable to noncontrolling interests 76 267 8 380
Net income (loss) attributable to PBF Holding Company LLC (304,287) (347,203) (681,965) (709,999)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (304,287) (347,203) (681,965) (709,999)
Debt extinguishment costs   0   0
Non-Guarantor Subsidiaries [Member]        
Revenues 903,603 512,262 1,589,206 1,042,167
Cost and expenses:        
Cost of products and other 910,790 489,012 1,590,381 1,013,627
Operating expenses (excluding depreciation and amortization expense as reflected below) 7,981 9,007 14,384 16,335
Depreciation and amortization expense 1,923 1,897 3,843 3,778
Cost of sales 920,694 499,916 1,608,608 1,033,740
General and administrative expenses (excluding depreciation and amortization expense as reflected below) 867 (209) 2,179 (590)
Depreciation and amortization expense 0 0 0 0
Equity income in investee (4,363) (3,820) (8,385) (7,419)
Gain on sale of asset 0 0 0 0
Total cost and expenses 917,198 495,887 1,602,402 1,025,731
Income (loss) from operations (13,595) 16,375 (13,196) 16,436
Other income (expense):        
Equity in earnings of subsidiaries 0 0 0 0
Change in fair value of catalyst leases 0 0 0 0
Interest expense, net (277) (269) (540) (449)
Other non-service component of net periodic benefit costs 1 0 3 0
Income (loss) before income taxes (13,871) 16,106 (13,733) 15,987
Income tax (benefit) expense (3,983) 5,898 (4,684) 6,332
Net income (loss) (9,888) 10,208 (9,049) 9,655
Less: net income attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to PBF Holding Company LLC (9,888) 10,208 (9,049) 9,655
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (9,888) 10,208 (9,049) 9,655
Debt extinguishment costs   0   0
Issuer [Member]        
Revenues 7,379,226 4,928,464 13,113,901 9,654,243
Cost and expenses:        
Cost of products and other 6,628,670 4,703,574 11,866,752 9,064,194
Operating expenses (excluding depreciation and amortization expense as reflected below) 11 (326) 31 (331)
Depreciation and amortization expense 0 0 0 0
Cost of sales 6,628,681 4,703,248 11,866,783 9,063,863
General and administrative expenses (excluding depreciation and amortization expense as reflected below) 43,894 28,827 94,863 62,506
Depreciation and amortization expense 2,563 6,020 5,277 7,782
Equity income in investee 0 0 0 0
Gain on sale of asset 0 0 0 0
Total cost and expenses 6,675,138 4,738,095 11,966,923 9,134,151
Income (loss) from operations 704,088 190,369 1,146,978 520,092
Other income (expense):        
Equity in earnings of subsidiaries (304,211) (338,171) (681,957) (703,300)
Change in fair value of catalyst leases 0 0 0 0
Interest expense, net (32,248) (32,108) (64,894) (62,226)
Other non-service component of net periodic benefit costs (94) (16) (185) (32)
Income (loss) before income taxes 367,535 (205,377) 399,942 (270,917)
Income tax (benefit) expense 0 0 0 0
Net income (loss) 367,535 (205,377) 399,942 (270,917)
Less: net income attributable to noncontrolling interests 76 267 8 380
Net income (loss) attributable to PBF Holding Company LLC 367,459 (205,644) 399,934 (271,297)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 367,479 (205,314) 400,208 (270,646)
Debt extinguishment costs   (25,451)   (25,451)
Consolidation, Eliminations [Member]        
Revenues (1,184,420) (562,041) (2,516,819) (1,693,296)
Cost and expenses:        
Cost of products and other (1,184,420) (562,041) (2,516,819) (1,693,296)
Operating expenses (excluding depreciation and amortization expense as reflected below) 0 0 0 0
Depreciation and amortization expense 0 0 0 0
Cost of sales (1,184,420) (562,041) (2,516,819) (1,693,296)
General and administrative expenses (excluding depreciation and amortization expense as reflected below) 0 0 0 0
Depreciation and amortization expense 0 0 0 0
Equity income in investee 0 0 0 0
Gain on sale of asset 0 0 0 0
Total cost and expenses (1,184,420) (562,041) (2,516,819) (1,693,296)
Income (loss) from operations 0 0 0 0
Other income (expense):        
Equity in earnings of subsidiaries 314,099 336,729 691,006 699,965
Change in fair value of catalyst leases 0 0 0 0
Interest expense, net 0 0 0 0
Other non-service component of net periodic benefit costs 0 0 0 0
Income (loss) before income taxes 314,099 336,729 691,006 699,965
Income tax (benefit) expense 0 0 0 0
Net income (loss) 314,099 336,729 691,006 699,965
Less: net income attributable to noncontrolling interests (76) (267) (8) (380)
Net income (loss) attributable to PBF Holding Company LLC 314,175 336,996 691,014 700,345
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ 314,175 336,996 $ 691,014 700,345
Debt extinguishment costs   $ 0   $ 0