XML 114 R45.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDINGS (Tables)
12 Months Ended
Dec. 31, 2019
Condensed Financial Information of Subsidiary Disclosure [Abstract]  
Condensed Consolidating Balance Sheet
 
December 31, 2019
(in millions)
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
734.0

 
$
6.0

 
$
23.1

 
$

 
$
763.1

Accounts receivable
788.1

 
6.6

 
31.9

 

 
826.6

Accounts receivable - affiliate
2.6

 
3.0

 
0.9

 

 
6.5

Inventories
1,913.3

 

 
208.9

 

 
2,122.2

Prepaid and other current assets
18.7

 
27.3

 
2.0

 

 
48.0

Due from related parties
39,148.7

 
26,857.6

 
12,295.9

 
(78,302.2
)
 

Total current assets
42,605.4

 
26,900.5

 
12,562.7

 
(78,302.2
)
 
3,766.4

 
 
 
 
 
 
 
 
 
 
Property, plant and equipment, net
15.8

 
2,916.2

 
236.6

 

 
3,168.6

Investment in subsidiaries

 
227.2

 

 
(227.2
)
 

Operating lease right of use assets - third party
150.1

 
155.9

 
0.1

 

 
306.1

Operating lease right of use assets - affiliate
586.5

 
63.8

 

 

 
650.3

Deferred charges and other assets, net
27.0

 
927.2

 

 

 
954.2

Total assets
$
43,384.8

 
$
31,190.8

 
$
12,799.4

 
$
(78,529.4
)
 
$
8,845.6

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
438.7

 
$
134.0

 
$
18.5

 
$

 
$
591.2

Accounts payable - affiliate
46.3

 
1.5

 
0.3

 

 
48.1

Accrued expenses
1,462.1

 
114.0

 
215.3

 

 
1,791.4

Current operating lease liabilities - third party
63.3

 
8.7

 

 

 
72.0

Current operating lease liabilities - affiliate
76.4

 
2.8

 

 

 
79.2

Deferred revenue
15.3

 
1.7

 

 

 
17.0

Due to related parties
31,996.2

 
33,994.6

 
12,311.4

 
(78,302.2
)
 

Total current liabilities
34,098.3

 
34,257.3

 
12,545.5

 
(78,302.2
)
 
2,598.9

 
 
 
 
 
 
 
 
 
 
Long-term debt
1,200.8

 
47.6

 
14.4

 

 
1,262.8

Deferred tax liabilities

 

 
31.4

 

 
31.4

Long-term operating lease liabilities - third party
85.6

 
147.3

 

 

 
232.9

Long-term operating lease liabilities - affiliate
510.2

 
60.9

 

 

 
571.1

Other long-term liabilities
55.9

 
192.3

 
3.1

 

 
251.3

Investment in subsidiaries
3,536.8

 

 

 
(3,536.8
)
 

Total liabilities
39,487.6

 
34,705.4

 
12,594.4

 
(81,839.0
)
 
4,948.4

 
 
 
 
 
 
 
 
 
 
Commitments and contingencies

 

 

 

 

 
 
 
 
 
 
 
 
 
 
Equity:
 
 
 
 
 
 
 
 
 
PBF Holding Company LLC equity
 
 
 
 
 
 
 
 
 
Member’s equity
2,739.1

 
1,595.2

 
141.0

 
(1,736.2
)
 
2,739.1

Retained earnings
1,156.9

 
(5,123.9
)
 
64.0

 
5,059.9

 
1,156.9

Accumulated other comprehensive income (loss)
(9.7
)
 
3.2

 

 
(3.2
)
 
(9.7
)
Total PBF Holding Company LLC equity
3,886.3

 
(3,525.5
)
 
205.0

 
3,320.5

 
3,886.3

Noncontrolling interest
10.9

 
10.9

 

 
(10.9
)
 
10.9

Total equity
3,897.2

 
(3,514.6
)
 
205.0

 
3,309.6

 
3,897.2

Total liabilities and equity
$
43,384.8

 
$
31,190.8

 
$
12,799.4

 
$
(78,529.4
)
 
$
8,845.6

20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING
CONSOLIDATING BALANCE SHEETS
 
December 31, 2018
(in millions)
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
ASSETS
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
526.0

 
$
9.1

 
$
26.6

 
$

 
$
561.7

Accounts receivable
690.1

 
7.2

 
13.4

 

 
710.7

Accounts receivable - affiliate
1.8

 
9.5

 
0.7

 

 
12.0

Inventories
1,685.4

 

 
178.7

 

 
1,864.1

Prepaid and other current assets
20.7

 
30.0

 
1.8

 

 
52.5

Due from related parties
33,793.1

 
25,057.3

 
9,534.2

 
(68,384.6
)
 

Total current assets
36,717.1

 
25,113.1

 
9,755.4

 
(68,384.6
)
 
3,201.0

 
 
 
 
 
 
 
 
 
 
Property, plant and equipment, net
17.3

 
2,722.7

 
231.2

 

 
2,971.2

Investment in subsidiaries

 
421.4

 

 
(421.4
)
 

Investment in equity method investee

 

 
169.5

 

 
169.5

Deferred charges and other assets, net
16.0

 
855.8

 

 

 
871.8

Total assets
$
36,750.4

 
$
29,113.0

 
$
10,156.1

 
$
(68,806.0
)
 
$
7,213.5

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
278.2

 
$
189.7

 
$
15.9

 
$

 
$
483.8

Accounts payable - affiliate
34.2

 
14.8

 
0.5

 

 
49.5

Accrued expenses
1,364.0

 
156.1

 
58.9

 

 
1,579.0

Current debt

 
2.4

 

 

 
2.4

Deferred revenue
15.6

 
1.5

 

 

 
17.1

Due to related parties
28,340.7

 
30,433.4

 
9,610.5

 
(68,384.6
)
 

Total current liabilities
30,032.7

 
30,797.9

 
9,685.8

 
(68,384.6
)
 
2,131.8

 
 
 
 
 
 
 
 
 
 
Long-term debt
1,194.7

 
42.0

 
21.3

 

 
1,258.0

Deferred tax liabilities

 

 
40.4

 

 
40.4

Other long-term liabilities
54.9

 
194.5

 
4.1

 

 
253.5

Investment in subsidiaries
1,938.3

 

 

 
(1,938.3
)
 

Total liabilities
33,220.6

 
31,034.4

 
9,751.6

 
(70,322.9
)
 
3,683.7

 
 
 
 
 
 
 
 
 
 
Commitments and contingencies

 

 

 

 

 
 
 
 
 
 
 
 
 
 
Equity:
 
 
 
 
 
 
 
 
 
PBF Holding Company LLC equity
 
 
 
 
 
 
 
 
 
Member’s equity
2,652.5

 
1,737.2

 
323.7

 
(2,060.9
)
 
2,652.5

Retained earnings
890.3

 
(3,662.0
)
 
80.8

 
3,581.2

 
890.3

Accumulated other comprehensive loss
(23.9
)
 
(7.5
)
 

 
7.5

 
(23.9
)
Total PBF Holding Company LLC equity
3,518.9

 
(1,932.3
)
 
404.5

 
1,527.8

 
3,518.9

Noncontrolling interest
10.9

 
10.9

 

 
(10.9
)
 
10.9

Total equity
3,529.8

 
(1,921.4
)
 
404.5

 
1,516.9

 
3,529.8

Total liabilities and equity
$
36,750.4

 
$
29,113.0

 
$
10,156.1

 
$
(68,806.0
)
 
$
7,213.5

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
 
Year Ended December 31, 2019
(in millions)
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
 
 
 
 
 
 
 
 
 
 
Revenues
$
24,276.8

 
$
1,763.3

 
$
3,049.2

 
$
(4,620.4
)
 
$
24,468.9

 
 
 
 
 
 
 
 
 
 
Cost and expenses:
 
 
 
 
 
 
 
 
 
Cost of products and other
22,090.6

 
1,153.7

 
3,043.8

 
(4,620.4
)
 
21,667.7

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

 
1,652.8

 
31.5

 

 
1,684.3

Depreciation and amortization expense

 
378.9

 
7.8

 

 
386.7

     Cost of sales
22,090.6

 
3,185.4

 
3,083.1

 
(4,620.4
)
 
23,738.7

General and administrative expenses (excluding depreciation and amortization expense as reflected below)
224.3

 
36.1

 
(1.7
)
 

 
258.7

Depreciation and amortization expense
10.8

 

 

 

 
10.8

Equity income in investee

 

 
(7.9
)
 

 
(7.9
)
Gain on sale of assets

 
(29.9
)
 

 

 
(29.9
)
Total cost and expenses
22,325.7

 
3,191.6

 
3,073.5

 
(4,620.4
)
 
23,970.4

 
 
 
 
 
 
 
 
 
 
Income (loss) from operations
1,951.1

 
(1,428.3
)
 
(24.3
)
 

 
498.5

 
 
 
 
 
 
 
 
 
 
Other income (expense):
 
 
 
 
 
 
 
 
 
Equity in earnings (loss) of subsidiaries
(1,456.6
)
 
(16.8
)
 

 
1,473.4

 

Interest expense, net
(105.5
)
 
(2.4
)
 
(0.8
)
 

 
(108.7
)
Change in fair value of catalyst obligations

 
(9.7
)
 

 

 
(9.7
)
Other non-service components of net periodic benefit cost
(0.8
)
 
0.6

 

 

 
(0.2
)
Income (loss) before income taxes
388.2

 
(1,456.6
)
 
(25.1
)
 
1,473.4

 
379.9

Income tax benefit

 

 
(8.3
)
 


(8.3
)
Net income (loss)
388.2

 
(1,456.6
)
 
(16.8
)
 
1,473.4

 
388.2

Less: net income attributable to noncontrolling interests

 

 

 

 

Net income (loss) attributable to PBF Holding Company LLC
$
388.2

 
$
(1,456.6
)
 
$
(16.8
)
 
$
1,473.4

 
$
388.2

Comprehensive income (loss) attributable to PBF Holding Company LLC
$
391.6

 
$
(1,445.8
)
 
$
(16.8
)
 
$
1,473.4

 
$
402.4


20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING
CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
 
Year Ended December 31, 2018
(in millions)
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
 
 
 
 
 
 
 
 
 
 
Revenues
$
26,935.1

 
$
1,532.4

 
$
2,961.1

 
$
(4,264.6
)
 
$
27,164.0

 
 
 
 
 
 
 
 
 
 
Cost and expenses:
 
 
 
 
 
 
 
 
 
Cost of products and other
25,170.9

 
940.2

 
2,898.1

 
(4,264.6
)
 
24,744.6

Operating expenses (excluding depreciation and amortization expense as reflected below)
0.1

 
1,623.6

 
31.1

 

 
1,654.8

Depreciation and amortization expense

 
322.0

 
7.7

 

 
329.7

     Cost of sales
25,171.0

 
2,885.8

 
2,936.9

 
(4,264.6
)
 
26,729.1

General and administrative expenses (excluding depreciation and amortization expense as reflected below)
222.9

 
26.7

 
4.2

 

 
253.8

Depreciation and amortization expense
10.6

 

 

 

 
10.6

Equity income in investee

 

 
(17.8
)
 

 
(17.8
)
Gain on sale of asset

 
(43.1
)
 

 

 
(43.1
)
Total cost and expenses
25,404.5

 
2,869.4

 
2,923.3

 
(4,264.6
)
 
26,932.6

 
 
 
 
 
 
 
 
 
 
Income (loss) from operations
1,530.6

 
(1,337.0
)
 
37.8

 

 
231.4

 
 
 
 
 
 
 
 
 
 
Other income (expense)
 
 
 
 
 
 
 
 
 
Equity in earnings (loss) of subsidiaries
(1,302.9
)
 
28.7

 

 
1,274.2

 

Interest expense, net
(124.3
)
 
(1.7
)
 
(1.1
)
 

 
(127.1
)
Change in fair value of catalyst obligations

 
5.6

 

 

 
5.6

Other non-service components of net periodic benefit cost
(0.4
)
 
1.5

 

 

 
1.1

Income (loss) before income taxes
103.0

 
(1,302.9
)
 
36.7

 
1,274.2

 
111.0

Income tax expense

 

 
8.0

 

 
8.0

Net income (loss)
103.0

 
(1,302.9
)
 
28.7

 
1,274.2

 
103.0

Less: net income attributable to noncontrolling interests
0.1

 
0.1

 

 
(0.1
)
 
0.1

Net income (loss) attributable to PBF Holding Company LLC
$
102.9

 
$
(1,303.0
)
 
$
28.7

 
$
1,274.3

 
$
102.9

Comprehensive income (loss) attributable to PBF Holding Company LLC
$
105.9

 
$
(1,303.0
)
 
$
28.7

 
$
1,274.3

 
$
105.9

20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING
CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
 
Year Ended December 31, 2017
(in millions)
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
 
 
 
 
 
 
 
 
 
 
Revenues
$
21,489.7

 
$
1,488.7

 
$
2,376.6

 
$
(3,582.6
)
 
$
21,772.4

 
 
 
 
 
 
 
 
 
 
Cost and expenses
 
 
 
 
 
 
 
 
 
Cost of products and other
19,354.4

 
962.9

 
2,361.1

 
(3,582.6
)
 
19,095.8

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

 
1,594.9

 
31.5

 

 
1,626.4

Depreciation and amortization expense

 
246.7

 
7.6

 

 
254.3

     Cost of sales
19,354.4

 
2,804.5

 
2,400.2

 
(3,582.6
)
 
20,976.5

General and administrative expenses (excluding depreciation and amortization expense as reflected below)
170.1

 
28.3

 
(0.5
)
 

 
197.9

Depreciation and amortization expense
13.0

 

 

 

 
13.0

Equity income in investee

 

 
(14.6
)
 

 
(14.6
)
Loss on sale of assets

 
1.5

 

 

 
1.5

Total cost and expenses
19,537.5

 
2,834.3

 
2,385.1

 
(3,582.6
)
 
21,174.3

 
 
 
 
 
 
 
 
 
 
Income (loss) from operations
1,952.2

 
(1,345.6
)
 
(8.5
)
 

 
598.1

 
 
 
 
 
 
 
 
 
 
Other income (expense):
 
 
 
 
 
 
 
 
 
Equity in earnings (loss) of subsidiaries
(1,349.2
)
 
1.3

 

 
1,347.9

 

Change in fair value of catalyst obligations

 
(2.2
)
 

 

 
(2.2
)
Debt extinguishment costs
(25.5
)
 

 

 

 
(25.5
)
Interest expense, net
(120.1
)
 
(1.5
)
 
(1.0
)
 

 
(122.6
)
Other non-service components of net periodic benefit cost
(0.2
)
 
(1.2
)
 

 

 
(1.4
)
Income (loss) before income taxes
457.2

 
(1,349.2
)
 
(9.5
)
 
1,347.9

 
446.4

Income tax benefit

 

 
(10.8
)
 

 
(10.8
)
Net income (loss)
457.2

 
(1,349.2
)
 
1.3

 
1,347.9

 
457.2

Less: net income attributable to noncontrolling interests
0.1

 
0.1

 

 
(0.1
)
 
0.1

Net income (loss) attributable to PBF Holding Company LLC
$
457.1

 
$
(1,349.3
)
 
$
1.3

 
$
1,348.0

 
$
457.1

Comprehensive income (loss) attributable to PBF Holding Company LLC
$
456.1

 
$
(1,349.3
)
 
$
1.3

 
$
1,348.0

 
$
456.1

Condensed Consolidating Statement of Cash Flow
 
Year Ended December 31, 2019
(in millions)
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net income (loss)
$
388.2

 
$
(1,456.6
)
 
$
(16.8
)
 
$
1,473.4

 
$
388.2

Adjustments to reconcile net income (loss) to net cash provided by operating activities:
 
 
 
 
 
 
 
 
 
Depreciation and amortization
17.0

 
379.5

 
7.9

 

 
404.4

Stock-based compensation
1.2

 
29.3

 

 

 
30.5

Change in fair value of catalyst obligations

 
9.7

 

 

 
9.7

Deferred income taxes

 

 
(8.8
)
 

 
(8.8
)
Non-cash change in inventory repurchase obligations
25.4

 

 

 

 
25.4

Non-cash lower of cost or market inventory adjustment
(250.2
)
 

 

 

 
(250.2
)
Pension and other post-retirement benefit costs
9.2

 
35.6

 

 

 
44.8

Income from equity method investee

 

 
(7.9
)
 

 
(7.9
)
Distributions from equity method investee

 

 
7.9

 

 
7.9

Gain on sale of assets

 
(29.9
)
 

 

 
(29.9
)
Equity in earnings of subsidiaries
1,456.6

 
16.8

 

 
(1,473.4
)
 

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
Accounts receivable
(98.0
)
 
0.6

 
(18.5
)
 

 
(115.9
)
Due to/from affiliates
(1,661.7
)
 
1,735.4

 
(61.1
)
 

 
12.6

Inventories
22.2

 

 
(30.2
)
 

 
(8.0
)
Prepaid and other current assets
2.0

 
2.6

 
(0.2
)
 

 
4.4

Accounts payable
160.5

 
(31.1
)
 
2.6

 

 
132.0

Accrued expenses
45.9

 
7.4

 
156.2

 

 
209.5

Deferred revenue
(0.3
)
 
0.1

 

 

 
(0.2
)
Other assets and liabilities
(13.3
)
 
(36.0
)
 
(9.6
)
 

 
(58.9
)
Net cash provided by operating activities
$
104.7

 
$
663.4

 
$
21.5

 
$

 
$
789.6

 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Expenditures for property, plant and equipment
(8.3
)
 
(351.8
)
 
(13.0
)
 

 
(373.1
)
Expenditures for deferred turnaround costs

 
(299.3
)
 

 

 
(299.3
)
Expenditures for other assets

 
(44.7
)
 

 

 
(44.7
)
Proceeds from sale of assets

 
36.3

 

 

 
36.3

Equity method investment - return of capital

 

 
0.6

 

 
0.6

Investment in subsidiaries
5.6

 

 

 
(5.6
)
 

Due to/from affiliates
(5.7
)
 

 

 
5.7

 

Net cash used in investing activities
$
(8.4
)
 
$
(659.5
)

$
(12.4
)

$
0.1


$
(680.2
)
20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING
CONSOLIDATING STATEMENTS OF CASH FLOWS (Continued)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Contributions from PBF LLC
$
228.5

 
$

 
$

 
$

 
$
228.5

Distributions to members
(116.3
)
 
(5.3
)
 

 

 
(121.6
)
Distribution to parent

 

 
(5.6
)
 
5.6

 

Proceeds from revolver borrowings
1,350.0

 

 

 

 
1,350.0

Repayments of revolver borrowings
(1,350.0
)
 

 

 

 
(1,350.0
)
Repayments of PBF Rail Term Loan

 

 
(7.0
)
 

 
(7.0
)
Settlements of catalyst obligations

 
(6.5
)
 

 

 
(6.5
)
Due to/from affiliates

 
5.7

 

 
(5.7
)
 

Deferred financing costs and other
(0.5
)
 
(0.9
)
 

 

 
(1.4
)
Net cash provided by (used in) financing activities
$
111.7

 
$
(7.0
)
 
$
(12.6
)
 
$
(0.1
)
 
$
92.0

 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
208.0

 
(3.1
)
 
(3.5
)
 

 
201.4

Cash and cash equivalents, beginning of period
526.0

 
9.1

 
26.6

 

 
561.7

Cash and cash equivalents, end of period
$
734.0

 
$
6.0

 
$
23.1

 
$

 
$
763.1

20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING
CONSOLIDATING STATEMENTS OF CASH FLOWS
 
Year Ended December 31, 2018
(in millions)
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net income (loss)
$
103.0

 
$
(1,302.9
)
 
$
28.7

 
$
1,274.2

 
$
103.0

Adjustments to reconcile net income (loss) to net cash provided by operating activities:
 
 
 
 
 
 
 
 
 
Depreciation and amortization
16.9

 
322.0

 
7.8

 

 
346.7

Stock-based compensation
0.2

 
20.0

 

 

 
20.2

Change in fair value of catalyst obligations

 
(5.6
)
 

 

 
(5.6
)
Deferred income taxes

 

 
7.2

 

 
7.2

Non-cash change in inventory repurchase obligations
(31.8
)
 

 

 

 
(31.8
)
Non-cash lower of cost or market inventory adjustment
351.3

 

 

 

 
351.3

Pension and other post-retirement benefit costs
7.8

 
39.6

 

 

 
47.4

Equity in earnings (loss) of subsidiaries
1,302.9

 
(28.7
)
 

 
(1,274.2
)
 

Income from equity method investee

 

 
(17.8
)
 

 
(17.8
)
Distributions from equity method investee

 

 
17.8

 

 
17.8

Gain on sale of assets

 
(43.1
)
 

 

 
(43.1
)
Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 

Accounts receivable
213.1

 
0.4

 
26.9

 

 
240.4

Due to/from affiliates
(1,608.5
)
 
1,483.8

 
121.2

 

 
(3.5
)
Inventories
(54.2
)
 

 
52.7

 

 
(1.5
)
Prepaid and other current assets
(0.1
)
 
(2.9
)
 
0.1

 

 
(2.9
)
Accounts payable
(135.6
)
 
31.0

 
(6.1
)
 

 
(110.7
)
Accrued expenses
(43.2
)
 
20.6

 
(210.4
)
 

 
(233.0
)
Deferred revenue
9.5

 
0.1

 

 

 
9.6

Other assets and liabilities
32.6

 
(10.2
)
 
(21.1
)
 

 
1.3

Net cash provided by operating activities
$
163.9

 
$
524.1

 
$
7.0

 
$

 
$
695.0

 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Expenditures for property, plant and equipment
(6.2
)
 
(268.9
)
 
(2.2
)
 

 
(277.3
)
Expenditures for deferred turnaround costs

 
(266.0
)
 

 

 
(266.0
)
Expenditures for other assets

 
(17.0
)
 

 

 
(17.0
)
Proceeds from sale of assets

 
48.3

 

 

 
48.3

Equity method investment - return of capital

 

 
2.4

 

 
2.4

Net cash (used in) provided by investing activities
$
(6.2
)
 
$
(503.6
)
 
$
0.2

 
$

 
$
(509.6
)
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Contributions from PBF LLC
287.0

 

 

 

 
287.0

Distributions to members
(42.5
)
 
(10.1
)
 

 

 
(52.6
)
Repayments of revolver borrowings
(350.0
)
 

 

 

 
(350.0
)
Repayments of PBF Rail Term Loan

 

 
(6.8
)
 

 
(6.8
)
Repayments of note payable

 
(5.6
)
 

 

 
(5.6
)
Settlements of catalyst obligations

 
(9.1
)
 

 

 
(9.1
)
Deferred financing costs and other
(12.8
)
 

 

 

 
(12.8
)
Net cash used in financing activities
(118.3
)
 
(24.8
)
 
(6.8
)
 

 
(149.9
)
 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
39.4


(4.3
)

0.4




35.5

Cash and cash equivalents, beginning of period
486.6

 
13.4

 
26.2

 

 
526.2

Cash and cash equivalents, end of period
$
526.0

 
$
9.1

 
$
26.6

 
$

 
$
561.7



20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING
CONSOLIDATING STATEMENTS OF CASH FLOWS
 
Year Ended December 31, 2017
(in millions)
Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Combining and Consolidating Adjustments
 
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net income (loss)
$
457.2

 
$
(1,349.2
)
 
$
1.3

 
$
1,347.9

 
$
457.2

Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:
 
 
 
 
 
 
 
 
 
Depreciation and amortization
20.0

 
247.0

 
7.7

 

 
274.7

Stock-based compensation

 
21.5

 

 

 
21.5

Change in fair value of catalyst obligations

 
2.2

 

 

 
2.2

Deferred income taxes

 

 
(12.5
)
 

 
(12.5
)
Non-cash change in inventory repurchase obligations
13.8

 

 

 

 
13.8

Non-cash lower of cost or market inventory adjustment
(295.5
)
 

 

 

 
(295.5
)
Debt extinguishment costs
25.5

 

 

 

 
25.5

Distribution received from subsidiaries

 
7.2

 

 
(7.2
)
 

Pension and other post-retirement benefit costs
6.6

 
35.6

 

 

 
42.2

Income from equity method investee

 

 
(14.6
)
 

 
(14.6
)
Distributions from equity method investee

 

 
20.2

 

 
20.2

Loss on sale of assets

 
1.5

 

 

 
1.5

Equity in earnings (loss) of subsidiaries
1,349.2

 
(1.3
)
 

 
(1,347.9
)
 

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
Accounts receivable
(304.1
)
 
0.4

 
(31.5
)
 

 
(335.2
)
Due to/from affiliates
(1,696.1
)
 
1,709.8

 
(10.5
)
 

 
3.2

Inventories
(6.7
)
 

 
(48.0
)
 

 
(54.7
)
Prepaid and other current assets
6.9

 
(14.4
)
 
(1.7
)
 

 
(9.2
)
Accounts payable
53.5

 
(28.1
)
 
7.6

 
1.5

 
34.5

Accrued expenses
288.4

 
(38.0
)
 
102.7

 

 
353.1

Deferred revenue
(4.8
)
 

 

 

 
(4.8
)
Other assets and liabilities
(11.8
)
 
(19.1
)
 
(21.1
)
 

 
(52.0
)
Net cash (used in) provided by operating activities
$
(97.9
)
 
$
575.1

 
$
(0.4
)
 
$
(5.7
)
 
$
471.1

 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Expenditures for property, plant and equipment
(1.9
)
 
(230.2
)
 
(0.5
)
 

 
(232.6
)
Expenditures for deferred turnaround costs

 
(379.1
)
 

 

 
(379.1
)
Expenditures for other assets

 
(31.2
)
 

 

 
(31.2
)
Equity method investment - return of capital

 

 
1.3

 

 
1.3

Due to/from affiliates
(0.9
)
 

 

 
0.9

 

Net cash (used in) provided by investing activities
$
(2.8
)
 
$
(640.5
)
 
$
0.8

 
$
0.9

 
$
(641.6
)


20. CONSOLIDATING FINANCIAL STATEMENTS OF PBF HOLDING
CONSOLIDATING STATEMENTS OF CASH FLOWS (Continued)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Contributions from PBF LLC
97.0

 

 

 

 
97.0

Distributions to members
(61.2
)
 

 

 

 
(61.2
)
Distributions to T&M and Collins shareholders

 

 
(9.0
)
 
7.2

 
(1.8
)
Payment received for affiliate note receivable

 
11.6

 

 

 
11.6

Proceeds from 2025 Senior Notes
725.0

 

 

 

 
725.0

Cash paid to extinguish 2020 Senior Notes
(690.2
)
 

 

 

 
(690.2
)
Proceeds from revolver borrowings
490.0

 

 

 

 
490.0

Repayments of revolver borrowings
(490.0
)
 

 

 

 
(490.0
)
Repayments of PBF Rail Term Loan

 

 
(6.6
)
 

 
(6.6
)
Repayments of note payable

 
(1.2
)
 

 

 
(1.2
)
Settlements of catalyst obligations

 
10.8

 

 

 
10.8

Due to/from affiliates

 
0.9

 

 
(0.9
)
 

Deferred financing costs and other
(13.4
)
 

 

 

 
(13.4
)
Net cash provided by (used in) financing activities
$
57.2

 
$
22.1

 
$
(15.6
)
 
$
6.3

 
$
70.0

 
 
 
 
 
 
 
 
 
 
Net (decrease) increase in cash and cash equivalents
(43.5
)
 
(43.3
)
 
(15.2
)
 
1.5

 
(100.5
)
Cash and cash equivalents, beginning of period
530.1

 
56.7

 
41.4

 
(1.5
)
 
626.7

Cash and cash equivalents, end of period
$
486.6

 
$
13.4

 
$
26.2

 
$

 
$
526.2