XML 58 R45.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDINGS (Tables)
12 Months Ended
Dec. 31, 2018
Condensed Financial Information of Subsidiary Disclosure [Abstract]  
Condensed Consolidating Balance Sheet
 
December 31, 2018
 
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
526,038

 
$
9,079

 
$
26,574

 
$

 
$
561,691

Accounts receivable
690,097

 
7,255

 
13,343

 

 
710,695

Accounts receivable - affiliate
1,771

 
9,543

 
733

 

 
12,047

Inventories
1,685,322

 

 
178,734

 

 
1,864,056

Prepaid and other current assets
20,654

 
30,003

 
1,783

 

 
52,440

Due from related parties
33,793,126

 
25,057,250

 
9,534,212

 
(68,384,588
)
 

Total current assets
36,717,008

 
25,113,130

 
9,755,379

 
(68,384,588
)
 
3,200,929

 
 
 
 
 
 
 
 
 
 
Property, plant and equipment, net
17,323

 
2,722,679

 
231,225

 

 
2,971,227

Investment in subsidiaries

 
421,438

 

 
(421,438
)
 

Investment in equity method investee

 

 
169,472

 

 
169,472

Deferred charges and other assets, net
16,117

 
855,697

 
34

 

 
871,848

Total assets
$
36,750,448

 
$
29,112,944

 
$
10,156,110

 
$
(68,806,026
)
 
$
7,213,476

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
278,206

 
$
189,671

 
$
15,888

 
$

 
$
483,765

Accounts payable - affiliate
34,251

 
14,764

 
489

 

 
49,504

Accrued expenses
1,364,005

 
156,147

 
58,886

 

 
1,579,038

Current debt

 
2,378

 

 

 
2,378

Deferred revenue
15,599

 
1,522

 
5

 

 
17,126

Due to related parties
28,340,713

 
30,433,385

 
9,610,490

 
(68,384,588
)
 

Total current liabilities
30,032,774

 
30,797,867

 
9,685,758

 
(68,384,588
)
 
2,131,811

 
 
 
 
 
 
 
 
 
 
Long-term debt
1,194,721

 
41,975

 
21,296

 

 
1,257,992

Deferred tax liabilities

 

 
40,365

 

 
40,365

Other long-term liabilities
54,921

 
194,535

 
4,145

 

 
253,601

Investment in subsidiaries
1,938,325

 

 

 
(1,938,325
)
 

Total liabilities
33,220,741

 
31,034,377

 
9,751,564

 
(70,322,913
)
 
3,683,769

 
 
 
 
 
 
 
 
 
 
Commitments and contingencies

 

 

 

 

 
 
 
 
 
 
 
 
 
 
Equity:
 
 
 
 
 
 
 
 
 
PBF Holding Company LLC equity
 
 
 
 
 
 
 
 
 
Member’s equity
2,652,424

 
1,737,232

 
323,690

 
(2,060,922
)
 
2,652,424

Retained earnings
890,376

 
(3,662,009
)
 
80,856

 
3,581,153

 
890,376

Accumulated other comprehensive loss
(23,945
)
 
(7,508
)
 

 
7,508

 
(23,945
)
Total PBF Holding Company LLC equity
3,518,855

 
(1,932,285
)
 
404,546

 
1,527,739

 
3,518,855

Noncontrolling interest
10,852

 
10,852

 

 
(10,852
)
 
10,852

Total equity
3,529,707

 
(1,921,433
)
 
404,546

 
1,516,887

 
3,529,707

Total liabilities and equity
$
36,750,448

 
$
29,112,944

 
$
10,156,110

 
$
(68,806,026
)
 
$
7,213,476

20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING CONSOLIDATING BALANCE SHEETS
 
December 31, 2017
 
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
486,568

 
$
13,456

 
$
26,136

 
$

 
$
526,160

Accounts receivable
903,298

 
7,605

 
40,226

 

 
951,129

Accounts receivable - affiliate
2,321

 
5,300

 
731

 

 
8,352

Inventories
1,982,315

 

 
231,482

 

 
2,213,797

Prepaid and other current assets
20,523

 
27,100

 
1,900

 

 
49,523

Due from related parties
28,632,914

 
23,302,660

 
6,820,693

 
(58,756,267
)
 

Total current assets
32,027,939

 
23,356,121

 
7,121,168

 
(58,756,267
)
 
3,748,961

 
 
 
 
 
 
 
 
 
 
Property, plant and equipment, net
21,785

 
2,547,229

 
236,376

 

 
2,805,390

Investment in subsidiaries

 
413,136

 

 
(413,136
)
 

Investment in equity method investee

 

 
171,903

 

 
171,903

Deferred charges and other assets, net
30,141

 
749,749

 
34

 

 
779,924

Total assets
$
32,079,865

 
$
27,066,235

 
$
7,529,481

 
$
(59,169,403
)
 
$
7,506,178

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
413,829

 
$
137,149

 
$
21,954

 
$

 
$
572,932

Accounts payable - affiliate
39,952

 
865

 

 

 
40,817

Accrued expenses
1,409,212

 
122,722

 
268,925

 

 
1,800,859

Current debt

 
10,987

 

 

 
10,987

Deferred revenue
6,005

 
1,472

 
18

 

 
7,495

Note payable

 
5,621

 

 

 
5,621

Due to related parties
24,813,299

 
27,166,679

 
6,776,289

 
(58,756,267
)
 

Total current liabilities
26,682,297

 
27,445,495

 
7,067,186

 
(58,756,267
)
 
2,438,711

 
 
 
 
 
 
 
 
 
 
Long-term debt
1,550,206

 
48,024

 
28,019

 

 
1,626,249

Deferred tax liabilities

 

 
33,155

 

 
33,155

Other long-term liabilities
30,612

 
189,204

 
4,145

 

 
223,961

Investment in subsidiaries
632,648

 

 

 
(632,648
)
 

Total liabilities
28,895,763

 
27,682,723

 
7,132,505

 
(59,388,915
)
 
4,322,076

 
 
 
 
 
 
 
 
 
 
Commitments and contingencies

 

 

 

 

 
 
 
 
 
 
 
 
 
 
Equity:
 
 
 
 
 
 
 
 
 
PBF Holding Company LLC equity
 
 
 
 
 
 
 
 
 
Member’s equity
2,359,791

 
1,731,268

 
343,940

 
(2,075,208
)
 
2,359,791

Retained earnings
840,431

 
(2,348,904
)
 
53,036

 
2,295,868

 
840,431

Accumulated other comprehensive loss
(26,928
)
 
(9,660
)
 

 
9,660

 
(26,928
)
Total PBF Holding Company LLC equity
3,173,294

 
(627,296
)
 
396,976

 
230,320

 
3,173,294

Noncontrolling interest
10,808

 
10,808

 

 
(10,808
)
 
10,808

Total equity
3,184,102

 
(616,488
)
 
396,976

 
219,512

 
3,184,102

Total liabilities and equity
$
32,079,865

 
$
27,066,235

 
$
7,529,481

 
$
(59,169,403
)
 
$
7,506,178

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
 
Year Ended December 31, 2018
 
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
 
 
 
 
 
 
 
 
 
 
Revenues
$
26,935,156

 
$
1,532,383

 
$
2,961,078

 
$
(4,264,609
)
 
$
27,164,008

 
 
 
 
 
 
 
 
 
 
Cost and expenses:
 
 
 
 
 
 
 
 
 
Cost of products and other
25,170,899

 
940,247

 
2,898,082

 
(4,264,609
)
 
24,744,619

Operating expenses (excluding depreciation and amortization expense as reflected below)
54

 
1,623,564

 
31,131

 

 
1,654,749

Depreciation and amortization expense

 
322,015

 
7,694

 

 
329,709

     Cost of sales
25,170,953

 
2,885,826

 
2,936,907

 
(4,264,609
)
 
26,729,077

General and administrative expenses (excluding depreciation and amortization expense as reflected below)
222,976

 
26,652

 
4,206

 

 
253,834

Depreciation and amortization expense
10,634

 

 

 

 
10,634

Equity income in investee

 

 
(17,819
)
 

 
(17,819
)
(Gain) loss on sale of asset

 
(43,118
)
 
24

 

 
(43,094
)
Total cost and expenses
25,404,563

 
2,869,360

 
2,923,318

 
(4,264,609
)
 
26,932,632

 
 
 
 
 
 
 
 
 
 
Income (loss) from operations
1,530,593

 
(1,336,977
)
 
37,760

 

 
231,376

 
 
 
 
 
 
 
 
 
 
Other income (expense):
 
 
 
 
 
 
 
 
 
Equity in earnings of subsidiaries
(1,302,931
)
 
28,696

 

 
1,274,235

 

Change in fair value of catalyst leases

 
5,587

 

 

 
5,587

Interest expense, net
(124,339
)
 
(1,725
)
 
(1,065
)
 

 
(127,129
)
Other non-service components of net periodic benefit cost
(379
)
 
1,488

 

 

 
1,109

Income (loss) before income taxes
102,944

 
(1,302,931
)
 
36,695

 
1,274,235

 
110,943

Income tax expense

 

 
7,999

 


7,999

Net income (loss)
102,944

 
(1,302,931
)
 
28,696

 
1,274,235

 
102,944

Less: net income attributable to noncontrolling interests
44

 
44

 

 
(44
)
 
44

Net income (loss) attributable to PBF Holding Company LLC
$
102,900

 
$
(1,302,975
)
 
$
28,696

 
$
1,274,279

 
$
102,900

 
 
 
 
 
 
 
 
 
 
Comprehensive income (loss) attributable to PBF Holding Company LLC
$
105,883

 
$
(1,302,975
)
 
$
28,696

 
$
1,274,279

 
$
105,883


20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
 
Year Ended December 31, 2017
 
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
 
 
 
 
 
 
 
 
 
 
Revenues
$
21,489,767

 
$
1,488,687

 
$
2,376,654

 
$
(3,582,630
)
 
$
21,772,478

 
 
 
 
 
 
 
 
 
 
Cost and expenses:
 
 
 
 
 
 
 
 
 
Cost of products and other
19,354,399

 
962,929

 
2,361,129

 
(3,582,630
)
 
19,095,827

Operating expenses (excluding depreciation and amortization expense as reflected below)
(42
)
 
1,594,937

 
31,545

 

 
1,626,440

Depreciation and amortization expense

 
246,662

 
7,609

 

 
254,271

     Cost of sales
19,354,357

 
2,804,528

 
2,400,283

 
(3,582,630
)
 
20,976,538

General and administrative expenses (excluding depreciation and amortization expense as reflected below)
170,211

 
28,258

 
(531
)
 

 
197,938

Depreciation and amortization expense
12,964

 

 

 

 
12,964

Equity income in investee

 

 
(14,565
)
 

 
(14,565
)
Loss on sale of asset

 
1,458

 

 

 
1,458

Total cost and expenses
19,537,532

 
2,834,244

 
2,385,187

 
(3,582,630
)
 
21,174,333

 
 
 
 
 
 
 
 
 
 
Income (loss) from operations
1,952,235

 
(1,345,557
)
 
(8,533
)
 

 
598,145

 
 
 
 
 
 
 
 
 
 
Other income (expense)
 
 
 
 
 
 
 
 
 
Equity in earnings of subsidiaries
(1,349,208
)
 
1,273

 

 
1,347,935

 

Change in fair value of catalyst leases

 
(2,247
)
 

 

 
(2,247
)
Debt extinguishment costs
(25,451
)
 

 

 

 
(25,451
)
Interest expense, net
(120,150
)
 
(1,501
)
 
(977
)
 

 
(122,628
)
Other non-service components of net periodic benefit cost
(226
)
 
(1,176
)
 

 

 
(1,402
)
Income (loss) before income taxes
457,200

 
(1,349,208
)
 
(9,510
)
 
1,347,935

 
446,417

Income tax benefit

 

 
(10,783
)
 

 
(10,783
)
Net income (loss)
457,200

 
(1,349,208
)
 
1,273

 
1,347,935

 
457,200

Less: net income attributable to noncontrolling interests
95

 
95

 

 
(95
)
 
95

Net income (loss) attributable to PBF Holding Company LLC
$
457,105

 
$
(1,349,303
)
 
$
1,273

 
$
1,348,030

 
$
457,105

 
 
 
 
 
 
 
 
 
 
Comprehensive income (loss) attributable to PBF Holding Company LLC
$
456,139

 
$
(1,349,303
)
 
$
1,273

 
$
1,348,030

 
$
456,139

20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
 
Year Ended December 31, 2016
 
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
 
 
 
 
 
 
 
 
 
 
Revenues
$
15,808,556

 
$
800,647

 
$
1,524,691

 
$
(2,225,357
)
 
$
15,908,537

 
 
 
 
 
 
 
 
 
 
Cost and expenses
 
 
 
 
 
 
 
 
 
Cost of products and other
13,813,293

 
649,242

 
1,527,910

 
(2,225,357
)
 
13,765,088

Operating expenses (excluding depreciation and amortization expense as reflected below)
41

 
1,356,125

 
33,969

 

 
1,390,135

Depreciation and amortization expense

 
194,702

 
9,303

 

 
204,005

     Cost of sales
13,813,334

 
2,200,069

 
1,571,182

 
(2,225,357
)
 
15,359,228

General and administrative expenses (excluding depreciation and amortization expense as reflected below)
123,017

 
27,602

 
(1,109
)
 

 
149,510

Depreciation and amortization expense
5,835

 

 

 

 
5,835

Equity income in investee

 

 
(5,679
)
 

 
(5,679
)
Loss on sale of assets
2,392

 
150

 
8,832

 

 
11,374

Total cost and expenses
13,944,578

 
2,227,821

 
1,573,226

 
(2,225,357
)
 
15,520,268

 
 
 
 
 
 
 
 
 
 
Income (loss) from operations
1,863,978

 
(1,427,174
)
 
(48,535
)
 

 
388,269

 
 
 
 
 
 
 
 
 
 
Other income (expense):
 
 
 
 
 
 
 
 
 
Equity in earnings of subsidiaries
(1,502,243
)
 
(74,507
)
 

 
1,576,750

 

Change in fair value of catalyst leases

 
1,422

 

 

 
1,422

Interest expense, net
(125,715
)
 
(1,538
)
 
(2,283
)
 

 
(129,536
)
Other non-service components of net periodic benefit cost
(133
)
 
(447
)
 

 

 
(580
)
Income (loss) before income taxes
235,887

 
(1,502,244
)
 
(50,818
)
 
1,576,750

 
259,575

Income tax expense

 

 
23,689

 

 
23,689

Net income (loss)
235,887

 
(1,502,244
)
 
(74,507
)
 
1,576,750

 
235,886

Less: net income attributable to noncontrolling interests
269

 
269

 

 
(269
)
 
269

Net income (loss) attributable to PBF Holding Company LLC
$
235,618

 
$
(1,502,513
)
 
$
(74,507
)
 
$
1,577,019

 
$
235,617

 
 
 
 
 
 
 
 
 
 
Comprehensive income (loss) attributable to PBF Holding Company LLC
$
233,026

 
$
(1,502,513
)
 
$
(74,507
)
 
$
1,577,019

 
$
233,025

Condensed Consolidating Statement of Cash Flow
 
Year Ended December 31, 2018
 
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net income (loss)
$
102,944

 
$
(1,302,931
)
 
$
28,696

 
$
1,274,235

 
$
102,944

Adjustments to reconcile net income (loss) to net cash provided by operating activities:
 
 
 
 
 
 
 
 
 
Depreciation and amortization
16,852

 
322,051

 
7,784

 

 
346,687

Stock-based compensation
173

 
20,039

 

 

 
20,212

Change in fair value of catalyst leases

 
(5,587
)
 

 

 
(5,587
)
Deferred income taxes

 

 
7,233

 

 
7,233

Non-cash change in inventory repurchase obligations
(31,790
)
 

 

 

 
(31,790
)
Non-cash lower of cost or market inventory adjustment
351,278

 

 

 

 
351,278

Pension and other post-retirement benefit costs
7,771

 
39,610

 

 

 
47,381

Income from equity method investee

 

 
(17,819
)
 

 
(17,819
)
Distributions from equity method investee

 

 
17,819

 

 
17,819

Gain on sale of assets

 
(43,094
)
 

 

 
(43,094
)
Equity in earnings (loss) of subsidiaries
1,302,931

 
(28,696
)
 

 
(1,274,235
)
 

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
Accounts receivable
213,200

 
350

 
26,883

 

 
240,433

Due to/from affiliates
(1,608,556
)
 
1,483,875

 
121,169

 

 
(3,512
)
Inventories
(54,285
)
 

 
52,748

 

 
(1,537
)
Prepaid and other current assets
(129
)
 
(2,905
)
 
117

 

 
(2,917
)
Accounts payable
(135,623
)
 
30,974

 
(6,066
)
 

 
(110,715
)
Accrued expenses
(43,147
)
 
20,563

 
(210,411
)
 

 
(232,995
)
Deferred revenue
9,594

 
50

 
(13
)
 

 
9,631

Other assets and liabilities
32,685

 
(10,217
)
 
(21,149
)
 

 
1,319

Net cash provided by operating activities
$
163,898

 
$
524,082

 
$
6,991

 
$

 
$
694,971

 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Expenditures for property, plant and equipment
(6,172
)
 
(268,914
)
 
(2,172
)
 

 
(277,258
)
Expenditures for deferred turnaround costs

 
(266,028
)
 

 

 
(266,028
)
Expenditures for other assets

 
(17,055
)
 

 

 
(17,055
)
Proceeds from sale of assets

 
48,290

 

 

 
48,290

Equity method investment - return of capital

 

 
2,431

 

 
2,431

Due to/from affiliates
(31
)
 

 

 
31

 

Net cash (used in) provided by investing activities
$
(6,203
)
 
$
(503,707
)

$
259


$
31


$
(509,620
)
20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING CONSOLIDATING STATEMENTS OF CASH FLOWS (Continued)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Contributions from PBF LLC
$
287,000

 
$

 
$

 
$

 
$
287,000

Distributions to members
(42,533
)
 
(10,054
)
 

 

 
(52,587
)
Repayments of revolver borrowings
(350,000
)
 

 

 

 
(350,000
)
Repayments of PBF Rail Term Loan

 

 
(6,812
)
 

 
(6,812
)
Repayments of note payable

 
(5,621
)
 

 

 
(5,621
)
Catalyst lease settlements

 
(9,108
)
 

 

 
(9,108
)
Due to/from affiliates

 
31

 

 
(31
)
 

Deferred financing costs and other
(12,692
)
 

 

 

 
(12,692
)
Net cash used in financing activities
$
(118,225
)
 
$
(24,752
)
 
$
(6,812
)
 
$
(31
)
 
$
(149,820
)
 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
39,470

 
(4,377
)
 
438

 

 
35,531

Cash and cash equivalents, beginning of period
486,568

 
13,456

 
26,136

 

 
526,160

Cash and cash equivalents, end of period
$
526,038

 
$
9,079

 
$
26,574

 
$

 
$
561,691

20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING CONSOLIDATING STATEMENTS OF CASH FLOWS
 
Year Ended December 31, 2017
 
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net income (loss)
$
457,200

 
$
(1,349,208
)
 
$
1,273

 
$
1,347,935

 
$
457,200

Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:
 
 
 
 
 
 
 
 
 
Depreciation and amortization
19,971

 
246,984

 
7,696

 

 
274,651

Stock-based compensation

 
21,503

 

 

 
21,503

Change in fair value of catalyst leases

 
2,247

 

 

 
2,247

Deferred income taxes

 

 
(12,526
)
 

 
(12,526
)
Non-cash change in inventory repurchase obligations
13,779

 

 

 

 
13,779

Non-cash lower of cost or market inventory adjustment
(295,532
)
 

 

 

 
(295,532
)
Debt extinguishment costs
25,451

 

 

 

 
25,451

Distribution received from subsidiaries

 
7,200

 

 
(7,200
)
 

Pension and other post-retirement benefit costs
6,607

 
35,635

 

 

 
42,242

Equity in earnings (loss) of subsidiaries
1,349,208

 
(1,273
)
 

 
(1,347,935
)
 

Income from equity method investee

 

 
(14,565
)
 

 
(14,565
)
Distributions from equity method investee

 

 
20,244

 

 
20,244

Loss on sale of assets

 
1,458

 

 

 
1,458

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
Accounts receivable
(304,151
)
 
394

 
(31,491
)
 

 
(335,248
)
Due to/from affiliates
(1,696,091
)
 
1,709,868

 
(10,544
)
 

 
3,233

Inventories
(6,725
)
 

 
(47,980
)
 

 
(54,705
)
Prepaid expense and other current assets
6,922

 
(14,373
)
 
(1,740
)
 

 
(9,191
)
Accounts payable
53,569

 
(28,168
)
 
7,663

 
1,463

 
34,527

Accrued expenses
288,434

 
(38,022
)
 
102,703

 

 
353,115

Deferred revenue
(4,896
)
 
34

 
17

 

 
(4,845
)
Other assets and liabilities
(11,740
)
 
(19,098
)
 
(21,136
)
 

 
(51,974
)
Net cash (used in) provided by operating activities
$
(97,994
)
 
$
575,181

 
$
(386
)
 
$
(5,737
)
 
$
471,064

 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Expenditures for property, plant and equipment
(1,884
)
 
(230,261
)
 
(511
)
 

 
(232,656
)
Expenditures for deferred turnaround costs

 
(379,114
)
 

 

 
(379,114
)
Expenditures for other assets

 
(31,143
)
 

 

 
(31,143
)
Equity method investment - return of capital

 

 
1,300

 

 
1,300

Due to/from affiliates
(856
)
 

 

 
856

 

Net cash (used in) provided by investing activities
$
(2,740
)
 
$
(640,518
)
 
$
789

 
$
856

 
$
(641,613
)



20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING CONSOLIDATING STATEMENTS OF CASH FLOWS (Continued)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Contributions from PBF LLC
$
97,000

 
$

 
$

 
$

 
$
97,000

Distributions to members
(61,149
)
 

 

 

 
(61,149
)
Distributions to T&M and Collins shareholders

 

 
(9,000
)
 
7,200

 
(1,800
)
Payment received for affiliate note receivable

 
11,600

 

 

 
11,600

Proceeds from 2025 Senior Notes
725,000

 

 

 

 
725,000

Cash paid to extinguish 2020 Senior Notes
(690,209
)
 

 

 

 
(690,209
)
Proceeds from revolver borrowings
490,000

 

 

 

 
490,000

Repayments of revolver borrowings
(490,000
)
 

 

 

 
(490,000
)
Repayments of PBF Rail Term Loan

 

 
(6,633
)
 

 
(6,633
)
Repayments of note payable

 
(1,210
)
 

 

 
(1,210
)
Catalyst lease settlements

 
10,830

 

 

 
10,830

Due to/from affiliates

 
856

 

 
(856
)
 

Deferred financing costs and other
(13,425
)
 

 

 

 
(13,425
)
Net cash provided by (used in) financing activities
$
57,217

 
$
22,076

 
$
(15,633
)
 
$
6,344

 
$
70,004

 
 
 
 
 
 
 
 
 
 
Net (decrease) increase in cash and cash equivalents
(43,517
)
 
(43,261
)
 
(15,230
)
 
1,463

 
(100,545
)
Cash and cash equivalents, beginning of period
530,085

 
56,717

 
41,366

 
(1,463
)
 
626,705

Cash and cash equivalents, end of period
$
486,568

 
$
13,456

 
$
26,136

 
$

 
$
526,160








20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING CONSOLIDATING STATEMENTS OF CASH FLOWS
 
Year Ended December 31, 2016
 
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net income (loss)
$
235,887

 
$
(1,502,244
)
 
$
(74,507
)
 
$
1,576,750

 
$
235,886

Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:
 
 
 
 
 
 
 
 
 
Depreciation and amortization
14,873

 
194,723

 
9,337

 

 
218,933

Stock-based compensation

 
18,296

 

 

 
18,296

Change in fair value of catalyst leases

 
(1,422
)
 

 

 
(1,422
)
Deferred income taxes

 

 
19,802

 

 
19,802

Non-cash change in inventory repurchase obligations
29,453

 

 

 

 
29,453

Non-cash lower of cost or market inventory adjustment
(521,348
)
 

 

 

 
(521,348
)
Pension and other post-retirement benefit costs
7,139

 
30,848

 

 

 
37,987

Income from equity method investee

 

 
(5,679
)
 

 
(5,679
)
Loss on sale of assets
2,392

 
150

 
8,832

 

 
11,374

Equity in earnings of subsidiaries
1,502,243

 
74,507

 

 
(1,576,750
)
 

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
Accounts receivable
(168,338
)
 
3,058

 
4,158

 

 
(161,122
)
Due to/from affiliates
(2,031,933
)
 
2,046,280

 
(4,626
)
 

 
9,721

Inventories
217,629

 

 
18,973

 

 
236,602

Prepaid and other current assets
(3,200
)
 
(2,675
)
 
92

 

 
(5,783
)
Accounts payable
163,272

 
41,025

 
7,405

 
1,812

 
213,514

Accrued expenses
531,613

 
(353,591
)
 
49,964

 

 
227,986

Deferred revenue
6,858

 
1,438

 
1

 

 
8,297

Other assets and liabilities
(5,833
)
 
(16,238
)
 
1,193

 

 
(20,878
)
Net cash (used in) provided by operating activities
$
(19,293
)
 
$
534,155

 
$
34,945

 
$
1,812

 
$
551,619

 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Acquisition of Torrance refinery and related logistics assets
(971,932
)
 

 

 

 
(971,932
)
Chalmette Acquisition working capital settlement

 
(2,659
)
 

 

 
(2,659
)
Expenditures for property, plant and equipment
(21,563
)
 
(255,434
)
 
(5,433
)
 

 
(282,430
)
Expenditures for deferred turnaround costs

 
(198,664
)
 

 

 
(198,664
)
Expenditures for other assets

 
(42,506
)
 

 

 
(42,506
)
Investment in subsidiaries
12,800

 

 

 
(12,800
)
 

Capital contributions to subsidiaries
(8,287
)
 

 

 
8,287

 

Proceeds from sale of assets
4,802

 

 
19,890

 

 
24,692

Net cash (used in) provided by investing activities
$
(984,180
)
 
$
(499,263
)
 
$
14,457

 
$
(4,513
)
 
$
(1,473,499
)


20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING CONSOLIDATING STATEMENTS OF CASH FLOWS (Continued)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from member’s capital contributions
$

 
$

 
$
8,287

 
$
(8,287
)
 
$

Contributions from PBF LLC
450,300

 

 

 

 
450,300

Distribution to parent

 

 
(12,800
)
 
12,800

 

Distributions to members
(139,434
)
 

 

 

 
(139,434
)
Proceeds from affiliate notes payable
43,396

 

 

 

 
43,396

Repayments of affiliate notes payable
(53,524
)
 

 

 

 
(53,524
)
Proceeds from revolver borrowings
550,000

 

 

 

 
550,000

Repayments of revolver borrowings
(200,000
)
 

 

 

 
(200,000
)
Repayments of Rail Facility revolver borrowings

 

 
(67,491
)
 

 
(67,491
)
Proceeds from PBF Rail Term Loan

 

 
35,000

 

 
35,000

Catalyst lease settlements

 
15,589

 

 

 
15,589

Net cash provided by (used in) financing activities
$
650,738

 
$
15,589

 
$
(37,004
)
 
$
4,513

 
$
633,836

 
 
 
 
 
 
 
 
 
 
Net (decrease) increase in cash and cash equivalents
(352,735
)
 
50,481

 
12,398

 
1,812

 
(288,044
)
Cash and cash equivalents, beginning of period
882,820

 
6,236

 
28,968

 
(3,275
)
 
914,749

Cash and cash equivalents, end of period
$
530,085

 
$
56,717

 
$
41,366

 
$
(1,463
)
 
$
626,705