XML 60 R49.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDINGS (Statement of Cash Flows) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Cash flows from operating activities:        
Net income (loss) $ 367,535 $ (205,376) $ 399,942 $ (270,916)
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     168,110 122,849
Stock-based compensation     9,520 10,134
Change in fair value of catalyst leases     (4,153) 1,484
Deferred income taxes (3,957) 5,161 (4,653) 5,123
Non-cash lower of cost or market inventory adjustment     (245,655) 167,134
Non-cash change in inventory repurchase obligations     2,538 (3,107)
Debt extinguishment costs 0 25,451 0 25,451
Pension and other post-retirement benefit costs     23,691 21,121
Income from equity method investee     (8,385) (7,419)
Distributions from equity method investee     8,385 12,254
Loss on sale of assets     673 912
Equity in earnings of subsidiaries 0 0 0 0
Changes in operating assets and liabilities:        
Accounts receivable     (80,445) 6,121
Due to/from affiliates     (7,737) (13,505)
Inventories     (80,825) (178,738)
Prepaid and other current assets     (1,761) (18,038)
Accounts payable     64,253 (144,819)
Accrued expenses     910 106,073
Deferred revenue     (3,838) (7,408)
Other assets and liabilities     (10,025) (40,525)
Net cash provided by (used in) operations     230,545 (205,819)
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (110,169) (179,575)
Expenditures for deferred turnaround costs     (179,194) (214,375)
Expenditures for other assets     (12,357) (23,747)
Equity method investment - return of capital     2,865 0
Due to/from affiliates     0  
Net cash used in investing activities     (298,855) (417,697)
Cash flows from financing activities:        
Contributions from PBF LLC     (22,000) (97,000)
Distribution to members     (26,567) (5,252)
Proceeds from 2025 Senior Notes       725,000
Repayments of Long-term Debt     (3,385) (690,209)
Proceeds from revolver borrowings     0 290,000
Repayments of revolver borrowings     0 (290,000)
Catalyst lease settlements     (9,466) 0
Due to/from affiliates     0 0
Repayment of note payable     2,421 0
Proceeds from insurance premium financing     17,398  
Deferred financing costs and other     (12,692) (12,414)
Net cash provided by (used in) financing activities     (15,133) 110,830
Net decrease in cash and cash equivalents     (83,443) (512,686)
Cash and equivalents, beginning of period   114,019 526,160 626,705
Cash and equivalents, end of period 442,717 114,019 442,717 114,019
Rail Facility [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt       (3,295)
Issuer [Member]        
Cash flows from operating activities:        
Net income (loss) 367,535 (205,377) 399,942 (270,917)
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     8,417 11,597
Stock-based compensation     0 0
Change in fair value of catalyst leases     0 0
Deferred income taxes     0 0
Non-cash lower of cost or market inventory adjustment     (245,655) 167,134
Non-cash change in inventory repurchase obligations     2,538 (3,107)
Debt extinguishment costs   25,451   25,451
Pension and other post-retirement benefit costs     3,482 3,304
Income from equity method investee     0 0
Distributions from equity method investee     0 0
Loss on sale of assets     0 0
Equity in earnings of subsidiaries (304,211) (338,171) (681,957) (703,300)
Changes in operating assets and liabilities:        
Accounts receivable     (89,080) 21,334
Due to/from affiliates     (866,193) (1,111,279)
Inventories     (125,750) (141,219)
Prepaid and other current assets     1,572 (3,314)
Accounts payable     94,244 (120,026)
Accrued expenses     61,061 178,794
Deferred revenue     (2,375) (6,002)
Other assets and liabilities     8,585 (15,218)
Net cash provided by (used in) operations     (67,255) (560,168)
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (2,575) (287)
Expenditures for deferred turnaround costs     0 0
Expenditures for other assets     0 0
Equity method investment - return of capital     0  
Due to/from affiliates     (13)  
Net cash used in investing activities     (2,588) (287)
Cash flows from financing activities:        
Contributions from PBF LLC     (22,000) (97,000)
Distribution to members     (26,567) (5,252)
Proceeds from 2025 Senior Notes       725,000
Repayments of Long-term Debt     0 (690,209)
Proceeds from revolver borrowings       290,000
Repayments of revolver borrowings       (290,000)
Catalyst lease settlements     0  
Due to/from affiliates     0 (5,453)
Repayment of note payable     0  
Proceeds from insurance premium financing     1,168  
Deferred financing costs and other     (12,692) (12,414)
Net cash provided by (used in) financing activities     (16,091) 108,672
Net decrease in cash and cash equivalents     (85,934) (451,783)
Cash and equivalents, beginning of period   78,302 486,568 530,085
Cash and equivalents, end of period 400,634   400,634  
Issuer [Member] | Rail Facility [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt       0
Guarantor Subsidiaries [Member]        
Cash flows from operating activities:        
Net income (loss) (304,211) (346,936) (681,957) (709,619)
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     155,805 107,429
Stock-based compensation     9,520 10,134
Change in fair value of catalyst leases     (4,153) 1,484
Deferred income taxes     0 0
Non-cash lower of cost or market inventory adjustment     0 0
Non-cash change in inventory repurchase obligations     0 0
Debt extinguishment costs   0   0
Pension and other post-retirement benefit costs     20,209 17,817
Income from equity method investee     0 0
Distributions from equity method investee     0 0
Loss on sale of assets     673 912
Equity in earnings of subsidiaries (9,888) 1,442 (9,049) 3,335
Changes in operating assets and liabilities:        
Accounts receivable     (1,466) 3,501
Due to/from affiliates     849,520 1,029,667
Inventories     0 0
Prepaid and other current assets     (3,750) (14,716)
Accounts payable     (24,915) (24,140)
Accrued expenses     (23,450) (42,903)
Deferred revenue     (1,452) (1,418)
Other assets and liabilities     (7,018) (13,881)
Net cash provided by (used in) operations     296,615 360,932
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (106,633) (179,019)
Expenditures for deferred turnaround costs     (179,194) (214,375)
Expenditures for other assets     (12,357) (23,747)
Equity method investment - return of capital     0  
Due to/from affiliates     0  
Net cash used in investing activities     (298,184) (417,141)
Cash flows from financing activities:        
Contributions from PBF LLC     0 0
Distribution to members     0 0
Proceeds from 2025 Senior Notes       0
Repayments of Long-term Debt     0 0
Proceeds from revolver borrowings       0
Repayments of revolver borrowings       0
Catalyst lease settlements     (9,466)  
Due to/from affiliates     13 5,453
Repayment of note payable     2,421  
Proceeds from insurance premium financing     16,230  
Deferred financing costs and other     0 0
Net cash provided by (used in) financing activities     4,356 5,453
Net decrease in cash and cash equivalents     2,787 (50,756)
Cash and equivalents, beginning of period   5,961 13,456 56,717
Cash and equivalents, end of period 16,243   16,243  
Guarantor Subsidiaries [Member] | Rail Facility [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt       0
Non-Guarantor Subsidiaries [Member]        
Cash flows from operating activities:        
Net income (loss) (9,888) 10,208 (9,049) 9,655
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     3,888 3,823
Stock-based compensation     0 0
Change in fair value of catalyst leases     0 0
Deferred income taxes     (4,653) 5,123
Non-cash lower of cost or market inventory 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 from equity method investee     (8,385) (7,419)
Distributions from equity method investee     8,385 12,254
Loss on sale of assets     0 0
Equity in earnings of subsidiaries 0 0 0 0
Changes in operating assets and liabilities:        
Accounts receivable     10,101 (18,714)
Due to/from affiliates     8,936 68,107
Inventories     44,925 (37,519)
Prepaid and other current assets     417 (8)
Accounts payable     (5,076) (2,116)
Accrued expenses     (36,701) (29,818)
Deferred revenue     (11) 12
Other assets and liabilities     (11,592) (11,426)
Net cash provided by (used in) operations     1,185 (8,046)
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (961) (269)
Expenditures for deferred turnaround costs     0 0
Expenditures for other assets     0 0
Equity method investment - return of capital     2,865  
Due to/from affiliates     0  
Net cash used in investing activities     1,904 (269)
Cash flows from financing activities:        
Contributions from PBF LLC     0 0
Distribution to members     0 0
Proceeds from 2025 Senior Notes       0
Repayments of Long-term Debt     (3,385) 0
Proceeds from revolver borrowings       0
Repayments of revolver borrowings       0
Catalyst lease settlements     0  
Due to/from affiliates     0 0
Repayment of note payable     0  
Proceeds from insurance premium financing     0  
Deferred financing costs and other     0 0
Net cash provided by (used in) financing activities     (3,385) (3,295)
Net decrease in cash and cash equivalents     (296) (11,610)
Cash and equivalents, beginning of period   29,756 26,136 41,366
Cash and equivalents, end of period 25,840   25,840  
Non-Guarantor Subsidiaries [Member] | Rail Facility [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt       (3,295)
Consolidation, Eliminations [Member]        
Cash flows from operating activities:        
Net income (loss) 314,099 336,729 691,006 699,965
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
Non-cash lower of cost or market inventory 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 from equity method investee     0 0
Distributions from equity method investee     0 0
Loss on sale of assets     0 0
Equity in earnings of subsidiaries 314,099 336,729 691,006 699,965
Changes in operating assets and liabilities:        
Accounts receivable     0 0
Due to/from affiliates     0 0
Inventories     0 0
Prepaid and other current assets     0 0
Accounts payable     0 1,463
Accrued expenses     0 0
Deferred revenue     0 0
Other assets and liabilities     0 0
Net cash provided by (used in) operations     0 1,463
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
Equity method investment - return of capital     0  
Due to/from affiliates     13  
Net cash used in investing activities     13 0
Cash flows from financing activities:        
Contributions from PBF LLC     0 0
Distribution to members     0 0
Proceeds from 2025 Senior Notes       0
Repayments of Long-term Debt     0 0
Proceeds from revolver borrowings       0
Repayments of revolver borrowings       0
Catalyst lease settlements     0  
Due to/from affiliates     (13) 0
Repayment of note payable     0  
Proceeds from insurance premium financing     0  
Deferred financing costs and other     0 0
Net cash provided by (used in) financing activities     (13) 0
Net decrease in cash and cash equivalents     0 1,463
Cash and equivalents, beginning of period   $ 0 0 (1,463)
Cash and equivalents, end of period $ 0   $ 0  
Consolidation, Eliminations [Member] | Rail Facility [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt       $ 0