XML 59 R48.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 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Condensed Financial Statements, Captions [Line Items]        
Proceeds from Sale of Productive Assets     $ 48,290 $ 0
Cash flows from operating activities:        
Net income $ 224,698 $ 526,080 624,640 255,164
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     255,614 197,365
Stock-based compensation     14,059 13,549
Change in fair value of catalyst leases     (5,783) 1,011
Deferred income taxes (724) (4,482) (5,377) 641
Non-cash lower of cost or market inventory adjustment     (300,456) (97,943)
Non-cash change in inventory repurchase obligations     10,701 (26,659)
Debt extinguishment costs 0 0 0 25,451
Pension and other post-retirement benefit costs     35,536 31,682
Income from equity method investee     (13,110) (11,218)
Distributions from equity method investee     13,110 16,897
Loss on sale of assets     (43,072) 940
Equity in earnings of subsidiaries 0 0 0 0
Changes in operating assets and liabilities:        
Accounts receivable     (113,672) (159,026)
Due to/from affiliates     (16,670) (2,318)
Inventories     (46,853) (349,189)
Prepaid and other current assets     (8,664) (4,107)
Accounts payable     (106,155) (103,069)
Accrued expenses     302,594 401,674
Deferred revenue     4,476 (9,044)
Other assets and liabilities     (6,462) (57,387)
Net cash provided by operating activities     594,456 124,414
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (165,675) (211,224)
Expenditures for deferred turnaround costs     (201,029) (341,598)
Expenditures for other assets     (16,946) (31,096)
Equity method investment - return of capital     3,140 451
Due to/from affiliates     0  
Net cash used in investing activities     (332,220) (583,467)
Cash flows from financing activities:        
Contributions from PBF LLC     (287,000) (97,000)
Distribution to members     (36,090) (39,315)
Proceeds from 2025 Senior Notes       725,000
Repayments of Long-term Debt     (5,092) (690,209)
Proceeds from revolver borrowings     0 490,000
Repayments of revolver borrowings     0 (490,000)
Due to/from affiliates     0 0
Proceeds from insurance premium financing     6,959 0
Repayment of note payable     (5,621) 0
Catalyst lease settlements     (9,466) 0
Deferred financing costs and other     (12,692) (13,424)
Net cash provided by (used in) financing activities     224,998 74,093
Net increase (decrease) in cash and cash equivalents     487,234 (384,960)
Cash and equivalents, beginning of period   241,745 526,160 626,705
Cash and equivalents, end of period 1,013,394 241,745 1,013,394 241,745
Rail Facility [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt       (4,959)
Issuer [Member]        
Condensed Financial Statements, Captions [Line Items]        
Proceeds from Sale of Productive Assets     0  
Cash flows from operating activities:        
Net income 224,698 526,080 624,640 255,164
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     12,548 15,746
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     (300,456) (97,943)
Non-cash change in inventory repurchase obligations     10,701 (26,659)
Debt extinguishment costs       25,451
Pension and other post-retirement benefit costs     5,626 4,956
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 261,695 319,568 943,652 1,022,866
Changes in operating assets and liabilities:        
Accounts receivable     (120,764) (119,813)
Due to/from affiliates     (1,103,057) (1,494,632)
Inventories     (83,703) (286,677)
Prepaid and other current assets     (4,831) 4,200
Accounts payable     (69,542) (50,102)
Accrued expenses     300,546 365,132
Deferred revenue     4,417 (7,687)
Other assets and liabilities     32,188 (14,472)
Net cash provided by operating activities     251,965 (404,470)
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (4,726) (847)
Expenditures for deferred turnaround costs     0 0
Expenditures for other assets     0 0
Equity method investment - return of capital     0 0
Due to/from affiliates     (1,143)  
Net cash used in investing activities     (5,869) (4,531)
Cash flows from financing activities:        
Contributions from PBF LLC     (287,000) (97,000)
Distribution to members     (36,090) (39,315)
Proceeds from 2025 Senior Notes       725,000
Repayments of Long-term Debt     0 (690,209)
Proceeds from revolver borrowings       490,000
Repayments of revolver borrowings       (490,000)
Due to/from affiliates     0 0
Proceeds from insurance premium financing     467  
Repayment of note payable     0  
Catalyst lease settlements     0  
Deferred financing costs and other     (12,692) (13,424)
Net cash provided by (used in) financing activities     238,685 79,052
Net increase (decrease) in cash and cash equivalents     484,781 (329,949)
Cash and equivalents, beginning of period   200,136 486,568 530,085
Cash and equivalents, end of period 971,349   971,349  
Issuer [Member] | Rail Facility [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt       0
Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Proceeds from Sale of Productive Assets     48,290  
Cash flows from operating activities:        
Net income (261,695) (313,171) (943,652) (1,022,791)
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     237,234 175,859
Stock-based compensation     14,059 13,549
Change in fair value of catalyst leases     (5,783) 1,011
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
Pension and other post-retirement benefit costs     29,910 26,726
Income from equity method investee     0 0
Distributions from equity method investee     0 0
Loss on sale of assets     (43,072) 940
Equity in earnings of subsidiaries (40) (2,467) 9,009 (5,802)
Changes in operating assets and liabilities:        
Accounts receivable     (3,970) (1,782)
Due to/from affiliates     1,112,098 1,451,846
Inventories     0 0
Prepaid and other current assets     (4,684) (8,467)
Accounts payable     (34,184) (58,691)
Accrued expenses     (5,962) (13,352)
Deferred revenue     68 (1,364)
Other assets and liabilities     (21,757) (26,189)
Net cash provided by operating activities     339,314 531,493
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (159,612) (210,076)
Expenditures for deferred turnaround costs     (201,029) (341,598)
Expenditures for other assets     (16,946) (31,096)
Equity method investment - return of capital     0 0
Due to/from affiliates     0  
Net cash used in investing activities     (329,297) (582,770)
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
Due to/from affiliates     1,143 3,684
Proceeds from insurance premium financing     6,492  
Repayment of note payable     (5,621)  
Catalyst lease settlements     (9,466)  
Deferred financing costs and other     0 0
Net cash provided by (used in) financing activities     (7,452) 3,684
Net increase (decrease) in cash and cash equivalents     2,565 (47,593)
Cash and equivalents, beginning of period   9,124 13,456 56,717
Cash and equivalents, end of period 16,021   16,021  
Guarantor Subsidiaries [Member] | Rail Facility [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt       0
Non-Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Proceeds from Sale of Productive Assets     0  
Cash flows from operating activities:        
Net income 40 (3,930) (9,009) 5,727
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization     5,832 5,760
Stock-based compensation     0 0
Change in fair value of catalyst leases     0 0
Deferred income taxes     (5,377) 641
Non-cash lower of cost or market inventory adjustment     0 0
Non-cash change in inventory repurchase obligations     0 0
Debt extinguishment costs       0
Pension and other post-retirement benefit costs     0 0
Income from equity method investee     (13,110) (11,218)
Distributions from equity method investee     13,110 16,897
Loss on sale of assets     0 0
Equity in earnings of subsidiaries 0 0 0 0
Changes in operating assets and liabilities:        
Accounts receivable     11,062 (37,431)
Due to/from affiliates     (25,711) 40,468
Inventories     36,850 (62,512)
Prepaid and other current assets     851 160
Accounts payable     (2,429) 4,261
Accrued expenses     8,010 49,894
Deferred revenue     (9) 7
Other assets and liabilities     (16,893) (16,726)
Net cash provided by operating activities     3,177 (4,072)
Cash flows from investing activities:        
Expenditures for property, plant and equipment     (1,337) (301)
Expenditures for deferred turnaround costs     0 0
Expenditures for other assets     0 0
Equity method investment - return of capital     3,140 451
Due to/from affiliates     0  
Net cash used in investing activities     1,803 150
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     (5,092) 0
Proceeds from revolver borrowings       0
Repayments of revolver borrowings       0
Due to/from affiliates     0  
Proceeds from insurance premium financing     0  
Repayment of note payable     0  
Catalyst lease settlements     0  
Deferred financing costs and other     0 0
Net cash provided by (used in) financing activities     (5,092) (4,959)
Net increase (decrease) in cash and cash equivalents     (112) (8,881)
Cash and equivalents, beginning of period   32,485 26,136 41,366
Cash and equivalents, end of period 26,024   26,024  
Non-Guarantor Subsidiaries [Member] | Rail Facility [Member]        
Cash flows from financing activities:        
Repayments of Long-term Debt       (4,959)
Consolidation, Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Proceeds from Sale of Productive Assets     0  
Cash flows from operating activities:        
Net income 261,655 317,101 952,661 1,017,064
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
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 (261,655) (317,101) (952,661) (1,017,064)
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 operating activities     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 0
Due to/from affiliates     1,143  
Net cash used in investing activities     1,143 3,684
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
Due to/from affiliates     (1,143) (3,684)
Proceeds from insurance premium financing     0  
Repayment of note payable     0  
Catalyst lease settlements     0  
Deferred financing costs and other     0 0
Net cash provided by (used in) financing activities     (1,143) (3,684)
Net increase (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