|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
DELAWARE
|
|
45-3763855
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
One Sylvan Way, Second Floor
Parsippany, New Jersey |
|
07054
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
þ
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
CAUTIONARY NOTE REGARDING FORWARD LOOKING STATEMENTS
|
||||
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
ITEM 1.
|
|
|
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
ITEM 2.
|
||
|
|
ITEM 3.
|
||
|
|
ITEM 4.
|
||
|
|
|||
|
||||
|
|
|
|
|
|
|
ITEM 1.
|
||
|
|
ITEM 1A.
|
||
|
|
ITEM 2.
|
||
|
|
ITEM 6.
|
||
|
June 30,
2014 |
|
December 31,
2013 |
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
317,544
|
|
|
$
|
76,970
|
|
Accounts receivable
|
713,226
|
|
|
596,647
|
|
||
Inventories
|
1,711,851
|
|
|
1,445,517
|
|
||
Deferred tax asset
|
18,000
|
|
|
25,529
|
|
||
Prepaid expense and other current assets
|
83,315
|
|
|
55,843
|
|
||
Total current assets
|
2,843,936
|
|
|
2,200,506
|
|
||
|
|
|
|
||||
Property, plant and equipment, net
|
1,822,309
|
|
|
1,781,589
|
|
||
Deferred tax assets
|
429,236
|
|
|
169,234
|
|
||
Marketable securities
|
299,996
|
|
|
—
|
|
||
Deferred charges and other assets, net
|
286,363
|
|
|
262,479
|
|
||
Total assets
|
$
|
5,681,840
|
|
|
$
|
4,413,808
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
339,185
|
|
|
$
|
402,293
|
|
Accrued expenses
|
1,497,128
|
|
|
1,209,881
|
|
||
Payable to related parties pursuant to tax receivable agreement
|
12,541
|
|
|
12,541
|
|
||
Current portion of long-term debt
|
13,009
|
|
|
12,029
|
|
||
Deferred revenue
|
6,134
|
|
|
7,766
|
|
||
Total current liabilities
|
1,867,997
|
|
|
1,644,510
|
|
||
|
|
|
|
||||
Delaware Economic Development Authority loan
|
12,000
|
|
|
12,000
|
|
||
Long-term debt
|
1,020,637
|
|
|
723,547
|
|
||
Payable to related parties pursuant to tax receivable agreement
|
667,365
|
|
|
274,775
|
|
||
Other long-term liabilities
|
49,867
|
|
|
43,720
|
|
||
Total liabilities
|
3,617,866
|
|
|
2,698,552
|
|
||
|
|
|
|
||||
Commitments and contingencies (Note 10)
|
|
|
|
||||
|
|
|
|
||||
Equity:
|
|
|
|
||||
Class A common stock, $0.001 par value, 1,000,000,000 shares authorized, 87,670,832 shares outstanding at June 30, 2014, 39,665,473 shares outstanding, at December 31, 2013
|
88
|
|
|
40
|
|
||
Class B common stock, $0.001 par value, 1,000,000 shares authorized, 40 shares outstanding, at June 30, 2014 and December 31, 2013
|
—
|
|
|
—
|
|
||
Preferred stock, $0.001 par value, 100,000,000 shares authorized, no shares outstanding, at June 30, 2014 and December 31, 2013
|
—
|
|
|
—
|
|
||
Additional paid in capital
|
1,496,456
|
|
|
657,499
|
|
||
Retained earnings
|
64,681
|
|
|
3,579
|
|
||
Accumulated other comprehensive loss
|
(12,667
|
)
|
|
(6,988
|
)
|
||
Total PBF Energy Inc. equity
|
1,548,558
|
|
|
654,130
|
|
||
Noncontrolling interest
|
515,416
|
|
|
1,061,126
|
|
||
Total equity
|
2,063,974
|
|
|
1,715,256
|
|
||
Total liabilities and equity
|
$
|
5,681,840
|
|
|
$
|
4,413,808
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Revenues
|
$
|
5,301,709
|
|
|
$
|
4,678,293
|
|
|
$
|
10,048,152
|
|
|
$
|
9,476,141
|
|
|
|
|
|
|
|
|
|
||||||||
Cost and expenses:
|
|
|
|
|
|
|
|
||||||||
Cost of sales, excluding depreciation
|
4,935,456
|
|
|
4,295,979
|
|
|
9,083,140
|
|
|
8,731,081
|
|
||||
Operating expenses, excluding depreciation
|
210,722
|
|
|
202,583
|
|
|
479,621
|
|
|
408,599
|
|
||||
General and administrative expenses
|
33,013
|
|
|
19,141
|
|
|
69,637
|
|
|
49,235
|
|
||||
Loss (gain) on sale of assets
|
6
|
|
|
—
|
|
|
(180
|
)
|
|
—
|
|
||||
Depreciation and amortization expense
|
34,662
|
|
|
27,563
|
|
|
67,877
|
|
|
54,093
|
|
||||
|
5,213,859
|
|
|
4,545,266
|
|
|
9,700,095
|
|
|
9,243,008
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Income from operations
|
87,850
|
|
|
133,027
|
|
|
348,057
|
|
|
233,133
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other income (expenses):
|
|
|
|
|
|
|
|
||||||||
Change in fair value of catalyst leases
|
(2,338
|
)
|
|
6,820
|
|
|
(4,339
|
)
|
|
5,481
|
|
||||
Interest expense, net
|
(26,202
|
)
|
|
(21,708
|
)
|
|
(51,457
|
)
|
|
(43,319
|
)
|
||||
Income before income taxes
|
59,310
|
|
|
118,139
|
|
|
292,261
|
|
|
195,295
|
|
||||
Income tax expense
|
13,474
|
|
|
10,969
|
|
|
63,153
|
|
|
18,413
|
|
||||
Net income
|
45,836
|
|
|
107,170
|
|
|
229,108
|
|
|
176,882
|
|
||||
Less: net income attributable to noncontrolling interests
|
24,877
|
|
|
90,344
|
|
|
130,704
|
|
|
148,649
|
|
||||
Net income attributable to PBF Energy Inc.
|
$
|
20,959
|
|
|
$
|
16,826
|
|
|
$
|
98,404
|
|
|
$
|
28,233
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares of Class A common stock outstanding
|
|
|
|
|
|
|
|
||||||||
Basic
|
72,439,760
|
|
|
26,944,055
|
|
|
63,354,285
|
|
|
25,276,137
|
|
||||
Diluted
|
73,007,156
|
|
|
27,706,696
|
|
|
63,897,712
|
|
|
26,110,976
|
|
||||
Net income available to Class A common stock per share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.29
|
|
|
$
|
0.62
|
|
|
$
|
1.55
|
|
|
$
|
1.12
|
|
Diluted
|
$
|
0.29
|
|
|
$
|
0.61
|
|
|
$
|
1.54
|
|
|
$
|
1.08
|
|
|
|
|
|
|
|
|
|
||||||||
Dividends per common share
|
$
|
0.30
|
|
|
$
|
0.30
|
|
|
$
|
0.60
|
|
|
$
|
0.60
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Net income
|
$
|
45,836
|
|
|
$
|
107,170
|
|
|
$
|
229,108
|
|
|
$
|
176,882
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
Unrealized gain (loss) on available for sale securities
|
56
|
|
|
(6
|
)
|
|
85
|
|
|
(6
|
)
|
||||
Net gain (loss) on pension and other postretirement benefits
|
232
|
|
|
324
|
|
|
449
|
|
|
216
|
|
||||
Total other comprehensive income (loss)
|
288
|
|
|
318
|
|
|
534
|
|
|
210
|
|
||||
Comprehensive income
|
46,124
|
|
|
107,488
|
|
|
229,642
|
|
|
177,092
|
|
||||
Less: comprehensive income attributable to noncontrolling interest
|
24,859
|
|
|
90,581
|
|
|
130,756
|
|
|
148,804
|
|
||||
Comprehensive income attributable to PBF Energy Inc.
|
$
|
21,265
|
|
|
$
|
16,907
|
|
|
$
|
98,886
|
|
|
$
|
28,288
|
|
|
Six Months Ended
June 30, |
||||||
|
2014
|
|
2013
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
229,108
|
|
|
$
|
176,882
|
|
Adjustments to reconcile net income to net cash provided by (used in) operations:
|
|
|
|
||||
Depreciation and amortization
|
71,437
|
|
|
57,353
|
|
||
Stock-based compensation
|
2,923
|
|
|
1,977
|
|
||
Change in fair value of catalyst lease obligations
|
4,339
|
|
|
(5,481
|
)
|
||
Deferred income taxes
|
35,090
|
|
|
16,669
|
|
||
Non-cash change in inventory repurchase obligations
|
(7,973
|
)
|
|
(17,377
|
)
|
||
Pension and other post retirement benefit costs
|
10,538
|
|
|
8,472
|
|
||
Gain on disposition of property, plant and equipment
|
(180
|
)
|
|
—
|
|
||
|
|
|
|
||||
Changes in current assets and current liabilities:
|
|
|
|
||||
Accounts receivable
|
(116,579
|
)
|
|
(87,556
|
)
|
||
Inventories
|
(249,094
|
)
|
|
(183,038
|
)
|
||
Prepaid expenses and other current assets
|
(27,472
|
)
|
|
(32,748
|
)
|
||
Accounts payable
|
(63,108
|
)
|
|
(132,490
|
)
|
||
Accrued expenses
|
281,846
|
|
|
193,267
|
|
||
Deferred revenue
|
(1,632
|
)
|
|
(26,594
|
)
|
||
Other assets and liabilities
|
(3,186
|
)
|
|
(9,537
|
)
|
||
Net cash provided by (used in) operations
|
166,057
|
|
|
(40,201
|
)
|
||
|
|
|
|
||||
Cash flow from investing activities:
|
|
|
|
||||
Expenditures for property, plant and equipment
|
(125,293
|
)
|
|
(105,084
|
)
|
||
Expenditures for deferred turnaround costs
|
(39,424
|
)
|
|
(4,551
|
)
|
||
Expenditures for other assets
|
(8,171
|
)
|
|
(3,089
|
)
|
||
Purchase of marketable securities
|
(599,997
|
)
|
|
—
|
|
||
Maturities of marketable securities
|
299,987
|
|
|
—
|
|
||
Proceeds from sale of assets
|
37,759
|
|
|
—
|
|
||
Net cash used in investing activities
|
(435,139
|
)
|
|
(112,724
|
)
|
||
|
|
|
|
||||
Cash flows from financing activities:
|
|
|
|
||||
Proceeds from issuance of PBF Logistics LP common units, net of underwriters' discount and commissions
|
340,957
|
|
|
—
|
|
||
Offering costs for issuance of PBF Logistics LP common units
|
(5,000
|
)
|
|
—
|
|
||
Distributions to PBF Energy Company LLC members
|
(76,705
|
)
|
|
(121,945
|
)
|
||
Dividend payments
|
(37,302
|
)
|
|
(14,168
|
)
|
||
Proceeds from PBFX Term Loan borrowings
|
300,000
|
|
|
—
|
|
||
Proceeds from revolver borrowings
|
395,000
|
|
|
160,000
|
|
||
Repayments of revolver borrowings
|
(410,000
|
)
|
|
(65,000
|
)
|
||
Proceeds from Rail Facility revolver borrowings
|
8,225
|
|
|
—
|
|
||
Payment of contingent consideration related to acquisition of Toledo refinery
|
—
|
|
|
(21,357
|
)
|
||
Deferred financing costs and other
|
(5,519
|
)
|
|
(1,259
|
)
|
||
Net cash provided by (used in) financing activities
|
509,656
|
|
|
(63,729
|
)
|
Net increase (decrease) in cash and cash equivalents
|
240,574
|
|
|
(216,654
|
)
|
||
Cash and equivalents, beginning of period
|
76,970
|
|
|
285,884
|
|
||
Cash and equivalents, end of period
|
$
|
317,544
|
|
|
$
|
69,230
|
|
|
|
|
|
||||
Supplemental cash flow disclosures
|
|
|
|
||||
Non-cash activities:
|
|
|
|
||||
Conversion of Delaware Economic Development Authority loan to grant
|
$
|
—
|
|
|
$
|
4,000
|
|
Accrued construction in progress
|
28,302
|
|
|
3,300
|
|
|
Held by members of PBF LLC other than PBF Energy
|
|
Held by PBF Energy
|
|
Total *
|
|||
December 31, 2013
|
57,201,674
|
|
|
39,665,473
|
|
|
96,867,147
|
|
|
59.1
|
%
|
|
40.9
|
%
|
|
100.0
|
%
|
January 10, 2014
|
42,201,674
|
|
|
54,665,473
|
|
|
96,867,147
|
|
|
43.6
|
%
|
|
56.4
|
%
|
|
100.0
|
%
|
March 26, 2014
|
27,213,374
|
|
|
69,670,192
|
|
|
96,883,566
|
|
|
28.1
|
%
|
|
71.9
|
%
|
|
100.0
|
%
|
June 17, 2014
|
9,213,374
|
|
|
87,670,832
|
|
|
96,884,206
|
|
|
9.5
|
%
|
|
90.5
|
%
|
|
100.0
|
%
|
June 30, 2014
|
9,219,874
|
|
|
87,670,832
|
|
|
96,890,706
|
|
|
9.5
|
%
|
|
90.5
|
%
|
|
100.0
|
%
|
*
|
Assumes all of the holders of PBF LLC Series A Units exchange their PBF LLC Series A Units for shares of PBF Energy’s Class A common stock on a one-for-one basis.
|
|
Units of PBFX Held by the Public
|
|
Units of PBFX Held by PBF LLC (Including Subordinated Units)
|
|
Total
|
|||
May 14, 2014
|
15,812,500
|
|
|
15,960,606
|
|
|
31,773,106
|
|
|
49.8
|
%
|
|
50.2
|
%
|
|
100.0
|
%
|
June 30, 2014
|
15,812,500
|
|
|
15,960,606
|
|
|
31,773,106
|
|
|
49.8
|
%
|
|
50.2
|
%
|
|
100.0
|
%
|
|
PBF Energy Inc. Equity
|
|
Noncontrolling
Interest in PBF LLC |
|
Noncontrolling
Interest in PBFX |
|
Total Equity
|
||||||||
Balance at January 1, 2014
|
$
|
654,130
|
|
|
$
|
1,061,126
|
|
|
$
|
—
|
|
|
$
|
1,715,256
|
|
Comprehensive income
|
98,886
|
|
|
128,065
|
|
|
2,691
|
|
|
229,642
|
|
||||
Dividends and distributions
|
(37,302
|
)
|
|
(76,705
|
)
|
|
—
|
|
|
(114,007
|
)
|
||||
Record deferred tax asset and liabilities and tax receivable agreement associated with secondary offerings
|
(105,783
|
)
|
|
—
|
|
|
—
|
|
|
(105,783
|
)
|
||||
Record allocation of noncontrolling interest upon completion of secondary offerings
|
936,229
|
|
|
(936,229
|
)
|
|
—
|
|
|
—
|
|
||||
Stock-based compensation
|
2,398
|
|
|
330
|
|
|
195
|
|
|
2,923
|
|
||||
Record noncontrolling interest upon completion of the PBFX Offering
|
—
|
|
|
—
|
|
|
335,957
|
|
|
335,957
|
|
||||
Exercise of PBF LLC options and warrants, net
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
(14
|
)
|
||||
Balance at June 30, 2014
|
$
|
1,548,558
|
|
|
$
|
176,573
|
|
|
$
|
338,843
|
|
|
$
|
2,063,974
|
|
June 30, 2014
|
|||||||||||
|
Titled Inventory
|
|
Inventory Supply and Offtake Arrangements
|
|
Total
|
||||||
Crude oil and feedstocks
|
$
|
739,095
|
|
|
$
|
101,756
|
|
|
$
|
840,851
|
|
Refined products and blendstocks
|
485,126
|
|
|
350,481
|
|
|
835,607
|
|
|||
Warehouse stock and other
|
35,393
|
|
|
—
|
|
|
35,393
|
|
|||
|
$
|
1,259,614
|
|
|
$
|
452,237
|
|
|
$
|
1,711,851
|
|
December 31, 2013
|
|||||||||||
|
Titled Inventory
|
|
Inventory Supply and Offtake Arrangements
|
|
Total
|
||||||
Crude oil and feedstocks
|
$
|
518,599
|
|
|
$
|
89,837
|
|
|
$
|
608,436
|
|
Refined products and blendstocks
|
425,033
|
|
|
378,286
|
|
|
803,319
|
|
|||
Warehouse stock and other
|
33,762
|
|
|
—
|
|
|
33,762
|
|
|||
|
$
|
977,394
|
|
|
$
|
468,123
|
|
|
$
|
1,445,517
|
|
|
June 30,
2014 |
|
December 31,
2013 |
||||
Deferred turnaround costs, net
|
$
|
138,212
|
|
|
$
|
119,383
|
|
Catalyst
|
91,557
|
|
|
88,964
|
|
||
Deferred financing costs, net
|
27,487
|
|
|
26,541
|
|
||
Restricted cash
|
13,617
|
|
|
12,117
|
|
||
Linefill
|
9,667
|
|
|
9,636
|
|
||
Intangible assets, net
|
492
|
|
|
653
|
|
||
Other
|
5,331
|
|
|
5,185
|
|
||
|
$
|
286,363
|
|
|
$
|
262,479
|
|
|
June 30,
2014 |
|
December 31,
2013 |
||||
Inventory-related accruals
|
$
|
859,836
|
|
|
$
|
533,012
|
|
Inventory supply and offtake arrangements
|
414,266
|
|
|
454,893
|
|
||
Accrued transportation costs
|
55,656
|
|
|
29,762
|
|
||
Excise and sales tax payable
|
35,605
|
|
|
42,814
|
|
||
Accrued salaries and benefits
|
31,300
|
|
|
10,799
|
|
||
Accrued construction in progress
|
28,302
|
|
|
33,747
|
|
||
Accrued interest
|
23,281
|
|
|
22,570
|
|
||
Accrued utilities
|
16,629
|
|
|
25,959
|
|
||
Customer deposits
|
11,150
|
|
|
23,621
|
|
||
Renewable energy credit obligations
|
3,946
|
|
|
15,955
|
|
||
Other
|
17,157
|
|
|
16,749
|
|
||
|
$
|
1,497,128
|
|
|
$
|
1,209,881
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Current tax expense
|
|
$
|
11,344
|
|
|
$
|
1,744
|
|
|
$
|
28,063
|
|
|
$
|
1,744
|
|
Deferred tax expense
|
|
2,130
|
|
|
9,225
|
|
|
35,090
|
|
|
16,669
|
|
||||
Total tax expense
|
|
$
|
13,474
|
|
|
$
|
10,969
|
|
|
$
|
63,153
|
|
|
$
|
18,413
|
|
|
|
Six Months Ended
June 30, 2014 |
|
Six Months Ended
June 30, 2013 |
||||||||||
Provision at Federal statutory rate
|
|
$
|
56,440
|
|
|
35.0
|
%
|
|
$
|
16,313
|
|
|
35.0
|
%
|
Increase (decrease) attributable to flow-through of certain tax adjustments:
|
|
|
|
|
|
|
|
|
|
|
||||
State income taxes (net federal income tax)
|
|
8,402
|
|
|
5.2
|
%
|
|
2,032
|
|
|
4.4
|
%
|
||
Non deductible/nontaxable items
|
|
302
|
|
|
0.2
|
%
|
|
48
|
|
|
0.1
|
%
|
||
Other
|
|
(1,991
|
)
|
|
(1.2
|
)%
|
|
20
|
|
|
—
|
%
|
||
Total
|
|
$
|
63,153
|
|
|
39.2
|
%
|
|
$
|
18,413
|
|
|
39.5
|
%
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
Pension Benefits
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Components of net periodic benefit cost:
|
|
|
|
|
|
|
|
|
||||||||
Service cost
|
|
$
|
4,851
|
|
|
$
|
3,699
|
|
|
$
|
9,142
|
|
|
$
|
7,397
|
|
Interest cost
|
|
601
|
|
|
248
|
|
|
1,171
|
|
|
496
|
|
||||
Expected return on plan assets
|
|
(539
|
)
|
|
(138
|
)
|
|
(1,063
|
)
|
|
(276
|
)
|
||||
Amortization of prior service costs
|
|
10
|
|
|
3
|
|
|
12
|
|
|
5
|
|
||||
Amortization of loss
|
|
258
|
|
|
105
|
|
|
480
|
|
|
210
|
|
||||
Net periodic benefit cost
|
|
$
|
5,181
|
|
|
$
|
3,917
|
|
|
$
|
9,742
|
|
|
$
|
7,832
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
Post Retirement Medical Plan
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Components of net periodic benefit cost:
|
|
|
|
|
|
|
|
|
||||||||
Service cost
|
|
$
|
300
|
|
|
$
|
181
|
|
|
$
|
478
|
|
|
$
|
363
|
|
Interest cost
|
|
135
|
|
|
84
|
|
|
228
|
|
|
167
|
|
||||
Amortization of prior service costs
|
|
75
|
|
|
—
|
|
|
55
|
|
|
—
|
|
||||
Amortization of gain
|
|
1
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
||||
Net periodic benefit cost
|
|
$
|
511
|
|
|
$
|
265
|
|
|
$
|
757
|
|
|
$
|
530
|
|
|
As of June 30, 2014
|
|||||||||||||||||||||
|
Fair Value Hierarchy
|
|
Total Gross Fair Value
|
|
Effect of Counter-party Netting
|
|
Net Carrying Value on Balance Sheet
|
|||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
|||||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Money market funds
|
$
|
5,546
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,546
|
|
|
N/A
|
|
|
$
|
5,546
|
|
Marketable securities
|
299,996
|
|
|
—
|
|
|
—
|
|
|
299,996
|
|
|
N/A
|
|
|
299,996
|
|
|||||
Non-qualified pension plan assets
|
5,047
|
|
|
—
|
|
|
—
|
|
|
5,047
|
|
|
N/A
|
|
|
5,047
|
|
|||||
Commodity contracts
|
15,017
|
|
|
15,971
|
|
|
2,827
|
|
|
33,815
|
|
|
(12,628
|
)
|
|
21,187
|
|
|||||
Derivatives included with intermediation agreement obligations
|
—
|
|
|
15,059
|
|
|
—
|
|
|
15,059
|
|
|
—
|
|
|
15,059
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Catalyst lease obligations
|
—
|
|
|
57,429
|
|
|
—
|
|
|
57,429
|
|
|
N/A
|
|
|
57,429
|
|
|||||
Commodity contracts
|
220
|
|
|
12,845
|
|
|
138
|
|
|
13,203
|
|
|
(12,628
|
)
|
|
575
|
|
|||||
Derivatives included with inventory supply arrangement obligations
|
—
|
|
|
1,247
|
|
|
—
|
|
|
1,247
|
|
|
—
|
|
|
1,247
|
|
|
As of December 31, 2013
|
||||||||||||||
|
Fair Value Hierarchy
|
|
Total
|
||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Money market funds
|
$
|
5,857
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,857
|
|
Non-qualified pension plan assets
|
4,905
|
|
|
—
|
|
|
—
|
|
|
4,905
|
|
||||
Commodity contracts
|
4,252
|
|
|
6,681
|
|
|
—
|
|
|
10,933
|
|
||||
Derivatives included with inventory intermediation agreement obligations
|
—
|
|
|
6,016
|
|
|
—
|
|
|
6,016
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Commodity contracts
|
—
|
|
|
6,989
|
|
|
23,365
|
|
|
30,354
|
|
||||
Catalyst lease obligations
|
—
|
|
|
53,089
|
|
|
—
|
|
|
53,089
|
|
||||
Derivatives included with inventory supply arrangement obligations
|
—
|
|
|
177
|
|
|
—
|
|
|
177
|
|
•
|
Money market funds categorized in Level 1 of the fair value hierarchy are measured at fair value based on quoted market prices and included within cash and cash equivalents.
|
•
|
Marketable securities, consisting primarily of US Treasury securities, categorized in Level 1 of the fair value hierarchy are measured at fair value based on quoted market prices.
|
•
|
Non-qualified pension plan assets categorized in Level 1 of the fair value hierarchy are measured at fair value using a market approach based on published net asset values of mutual funds and included within Deferred charges and other assets, net.
|
•
|
The commodity contracts categorized in Level 1 of the fair value hierarchy are measured at fair value based on quoted prices in an active market. The commodity contracts categorized in Level 2 of the fair value hierarchy are measured at fair value using a market approach based upon future commodity prices for similar instruments quoted in active markets.
|
•
|
The commodity contracts categorized in Level 3 of the fair value hierarchy consist of
commodity price swap contracts that relate to forecasted purchases of crude oil for which quoted forward market prices are not readily available due to market illiquidity. The forward price used to value these swaps was derived using broker quotes, prices from other third party sources and other available market based data.
|
•
|
The derivatives included with inventory supply arrangement obligations, derivatives included with inventory intermediation agreement obligations and the catalyst lease obligations are categorized in Level 2 of the fair value hierarchy and are measured at fair value using a market approach based upon commodity prices for similar instruments quoted in active markets.
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Balance at beginning of period
|
|
$
|
(3,751
|
)
|
|
$
|
21,358
|
|
|
$
|
(23,365
|
)
|
|
$
|
21,358
|
|
Purchases
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Settlements
|
|
4,972
|
|
|
(21,358
|
)
|
|
3,667
|
|
|
(21,358
|
)
|
||||
Unrealized gain included in earnings
|
|
1,468
|
|
|
—
|
|
|
22,387
|
|
|
—
|
|
||||
Transfers into Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Transfers out of Level 3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Balance at end of period
|
|
$
|
2,689
|
|
|
$
|
—
|
|
|
$
|
2,689
|
|
|
$
|
—
|
|
|
June 30, 2014
|
|
December 31, 2013
|
||||||||||||
|
Carrying
value
|
|
Fair
value
|
|
Carrying
value
|
|
Fair
value
|
||||||||
Senior secured notes (a)
|
$
|
667,992
|
|
|
$
|
671,936
|
|
|
$
|
667,487
|
|
|
$
|
697,568
|
|
PBFX Term Loan (b)
|
300,000
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
||||
Revolving Loan (b)
|
—
|
|
|
—
|
|
|
15,000
|
|
|
15,000
|
|
||||
Rail Facility (b)
|
8,225
|
|
|
8,225
|
|
|
—
|
|
|
—
|
|
||||
PBFX Revolving Credit Facility (b)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Catalyst leases (c)
|
57,429
|
|
|
57,429
|
|
|
53,089
|
|
|
53,089
|
|
||||
|
1,033,646
|
|
|
1,037,590
|
|
|
735,576
|
|
|
765,657
|
|
||||
Less - Current maturities
|
13,009
|
|
|
13,009
|
|
|
12,029
|
|
|
12,029
|
|
||||
Long-term debt
|
$
|
1,020,637
|
|
|
$
|
1,024,581
|
|
|
$
|
723,547
|
|
|
$
|
753,628
|
|
Description
|
Balance Sheet Location
|
Fair Value
Asset/(Liability)
|
||
Derivatives designated as hedging instruments:
|
|
|
||
June 30, 2014:
|
|
|
||
Derivatives included with inventory supply arrangement obligations
|
Accrued expenses
|
$
|
(1,247
|
)
|
Derivatives included with the intermediation agreement obligations
|
Accrued expenses
|
$
|
15,059
|
|
December 31, 2013:
|
|
|
||
Derivatives included with inventory supply arrangement obligations
|
Accrued expenses
|
$
|
(177
|
)
|
Derivatives included with the intermediation agreement obligations
|
Accrued expenses
|
$
|
6,016
|
|
|
|
|
||
Derivatives not designated as hedging instruments:
|
|
|
||
June 30, 2014:
|
|
|
||
Commodity contracts
|
Accounts receivable
|
$
|
21,187
|
|
Commodity contracts
|
Accrued expenses
|
$
|
(575
|
)
|
December 31, 2013:
|
|
|
||
Commodity contracts
|
Accrued expenses
|
$
|
(19,421
|
)
|
Description
|
Location of Gain or (Loss) Recognized in
Income on Derivatives
|
Gain or (Loss)
Recognized in
Income on Derivatives
|
||
Derivatives designated as hedging instruments:
|
|
|
||
For the three months ended June 30, 2014:
|
|
|
||
Derivatives included with inventory supply arrangement obligations
|
Cost of sales
|
$
|
(3,719
|
)
|
Derivatives included with the intermediation agreement obligations
|
Cost of sales
|
$
|
(5,770
|
)
|
For the three months ended June 30, 2013:
|
|
|
||
Derivatives included with inventory supply arrangement obligations
|
Cost of sales
|
$
|
4,880
|
|
Derivatives included with the intermediation agreement obligations
|
Cost of sales
|
$
|
—
|
|
For the six months ended June 30, 2014:
|
|
|
||
Derivatives included with inventory supply arrangement obligations
|
Cost of sales
|
$
|
(1,069
|
)
|
Derivatives included with the intermediation agreement obligations
|
Cost of sales
|
$
|
9,042
|
|
For the six months ended June 30, 2013:
|
|
|
||
Derivatives included with inventory supply arrangement obligations
|
Cost of sales
|
$
|
(2,871
|
)
|
Derivatives included with the intermediation agreement obligations
|
Cost of sales
|
$
|
—
|
|
|
|
|
||
Derivatives not designated as hedging instruments:
|
|
|
||
For the three months ended June 30, 2014:
|
|
|
||
Commodity contracts
|
Cost of sales
|
$
|
(41,119
|
)
|
For the three months ended June 30, 2013:
|
|
|
||
Commodity contracts
|
Cost of sales
|
$
|
(4,728
|
)
|
For the six months ended June 30, 2014:
|
|
|
||
Commodity contracts
|
Cost of sales
|
$
|
31,278
|
|
For the six months ended June 30, 2013:
|
|
|
||
Commodity contracts
|
Cost of sales
|
$
|
13,949
|
|
|
|
|
||
Hedged items designated in fair value hedges:
|
|
|
||
For the three months ended June 30, 2014:
|
|
|
||
Crude oil and feedstock inventory
|
Cost of sales
|
$
|
3,719
|
|
Intermediate and refined product inventory
|
Cost of sales
|
$
|
5,770
|
|
For the three months ended June 30, 2013:
|
|
|
||
Crude oil and feedstock inventory
|
Cost of sales
|
$
|
6,393
|
|
Intermediate and refined product inventory
|
Cost of sales
|
$
|
—
|
|
For the six months ended June 30, 2014:
|
|
|
||
Crude oil and feedstock inventory
|
Cost of sales
|
$
|
1,069
|
|
Intermediate and refined product inventory
|
Cost of sales
|
$
|
(9,042
|
)
|
For the six months ended June 30, 2013:
|
|
|
||
Crude oil and feedstock inventory
|
Cost of sales
|
$
|
3,505
|
|
Intermediate and refined product inventory
|
Cost of sales
|
$
|
—
|
|
|
Three Months Ended June 30, 2014
|
||||||||||||||||||
|
Refining
|
|
Logistics
|
|
Corporate
|
|
Eliminations
|
|
Consolidated Total
|
||||||||||
Revenues
|
$
|
5,301,709
|
|
|
$
|
7,782
|
|
|
$
|
—
|
|
|
$
|
(7,782
|
)
|
|
$
|
5,301,709
|
|
Depreciation and amortization expense
|
31,036
|
|
|
284
|
|
|
3,342
|
|
|
—
|
|
|
34,662
|
|
|||||
Income (loss) from operations
|
118,913
|
|
|
4,374
|
|
|
(35,437
|
)
|
|
—
|
|
|
87,850
|
|
|||||
Interest expense, net
|
7,615
|
|
|
360
|
|
|
18,227
|
|
|
—
|
|
|
26,202
|
|
|||||
Capital expenditures
|
$
|
78,877
|
|
|
$
|
2,712
|
|
|
$
|
887
|
|
|
$
|
—
|
|
|
$
|
82,476
|
|
|
Three Months Ended June 30, 2013
|
||||||||||||||||||
|
Refining
|
|
Logistics
|
|
Corporate
|
|
Eliminations
|
|
Consolidated Total
|
||||||||||
Revenues
|
$
|
4,678,293
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,678,293
|
|
Depreciation and amortization expense
|
23,961
|
|
|
286
|
|
|
3,316
|
|
|
—
|
|
|
27,563
|
|
|||||
Income (loss) from operations
|
157,794
|
|
|
(2,310
|
)
|
|
(22,457
|
)
|
|
—
|
|
|
133,027
|
|
|||||
Interest expense, net
|
3,561
|
|
|
—
|
|
|
18,147
|
|
|
—
|
|
|
21,708
|
|
|||||
Capital expenditures
|
$
|
34,700
|
|
|
$
|
4,261
|
|
|
$
|
14,610
|
|
|
$
|
—
|
|
|
$
|
53,571
|
|
|
Six Months Ended June 30, 2014
|
||||||||||||||||||
|
Refining
|
|
Logistics
|
|
Corporate
|
|
Eliminations
|
|
Consolidated Total
|
||||||||||
Revenues
|
$
|
10,048,152
|
|
|
$
|
7,782
|
|
|
$
|
—
|
|
|
$
|
(7,782
|
)
|
|
$
|
10,048,152
|
|
Depreciation and amortization expense
|
60,480
|
|
|
575
|
|
|
6,822
|
|
|
—
|
|
|
67,877
|
|
|||||
Income (loss) from operations
|
421,501
|
|
|
1,914
|
|
|
(75,358
|
)
|
|
—
|
|
|
348,057
|
|
|||||
Interest expense, net
|
15,083
|
|
|
360
|
|
|
36,014
|
|
|
—
|
|
|
51,457
|
|
|||||
Capital expenditures
|
$
|
162,476
|
|
|
$
|
4,004
|
|
|
$
|
6,408
|
|
|
$
|
—
|
|
|
$
|
172,888
|
|
|
Six months ended June 30, 2013
|
||||||||||||||||||
|
Refining
|
|
Logistics
|
|
Corporate
|
|
Eliminations
|
|
Consolidated Total
|
||||||||||
Revenues
|
$
|
9,476,141
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,476,141
|
|
Depreciation and amortization expense
|
47,504
|
|
|
450
|
|
|
6,139
|
|
|
—
|
|
|
54,093
|
|
|||||
Income (loss) from operations
|
292,915
|
|
|
(4,408
|
)
|
|
(55,374
|
)
|
|
—
|
|
|
233,133
|
|
|||||
Interest expense, net
|
6,464
|
|
|
—
|
|
|
36,855
|
|
|
—
|
|
|
43,319
|
|
|||||
Capital expenditures
|
$
|
85,449
|
|
|
$
|
10,173
|
|
|
$
|
17,102
|
|
|
$
|
—
|
|
|
$
|
112,724
|
|
|
Balance at June 30, 2014
|
||||||||||||||||||
|
Refining
|
|
Logistics
|
|
Corporate
|
|
Eliminations
|
|
Consolidated Total
|
||||||||||
Total assets
|
$
|
4,955,125
|
|
|
$
|
348,092
|
|
|
$
|
386,405
|
|
|
$
|
(7,782
|
)
|
|
$
|
5,681,840
|
|
|
Balance at December 31, 2013
|
||||||||||||||||||
|
Refining
|
|
Logistics
|
|
Corporate
|
|
Eliminations
|
|
Consolidated Total
|
||||||||||
Total assets
|
$
|
4,128,701
|
|
|
$
|
29,996
|
|
|
$
|
255,111
|
|
|
$
|
—
|
|
|
$
|
4,413,808
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
Basic Earnings Per Share:
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Numerator for basic net income per Class A common share net income attributable to PBF Energy
|
$
|
20,959
|
|
|
$
|
16,826
|
|
|
$
|
98,404
|
|
|
$
|
28,233
|
|
Denominator for basic net income per Class A common share-weighted average shares
|
72,439,760
|
|
|
26,944,055
|
|
|
63,354,285
|
|
|
25,276,137
|
|
||||
Basic net income attributable to PBF Energy per Class A common share
|
$
|
0.29
|
|
|
$
|
0.62
|
|
|
$
|
1.55
|
|
|
$
|
1.12
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted Earnings Per Share:
|
|
|
|
|
|
|
|
||||||||
Numerator for diluted net income per Class A common share net income attributable to PBF Energy
(1)
|
$
|
20,959
|
|
|
$
|
16,826
|
|
|
$
|
98,404
|
|
|
$
|
28,233
|
|
|
|
|
|
|
|
|
|
||||||||
Denominator
(1)
:
|
|
|
|
|
|
|
|
||||||||
Denominator for basic net income per Class A common share-weighted average shares
|
72,439,760
|
|
|
26,944,055
|
|
|
63,354,285
|
|
|
25,276,137
|
|
||||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
Common stock equivalents
(2)
|
567,396
|
|
|
762,641
|
|
|
543,427
|
|
|
834,839
|
|
||||
Denominator for diluted net income per common share-adjusted weighted average shares
|
73,007,156
|
|
|
27,706,696
|
|
|
63,897,712
|
|
|
26,110,976
|
|
||||
Diluted net income attributable to PBF Energy per Class A common share
|
$
|
0.29
|
|
|
$
|
0.61
|
|
|
$
|
1.54
|
|
|
$
|
1.08
|
|
(1)
|
During the three and six months ended June 30, 2014, the potential conversion of
24,444,643
and
33,525,376
PBF LLC Series A Units into PBF Energy Class A common stock, respectively, were excluded from the denominator in computing diluted net income per share because including them would have had an antidilutive effect. During the three and six months ended June 30, 2013, the potential conversion of
69,647,005
and
71,314,923
PBF LLC Series A Units into PBF Energy Class A common stock, respectively, were excluded from the denominator in computing diluted net income per share because including them would have had an antidilutive effect. As the potential conversion of the PBF LLC Series A Units were not included, the numerator used in the calculation of diluted net income per share was equal to the numerator used in the calculation of basic net income per share and does not include the net income and income tax attributable to the net income associated with the potential conversion of the PBF LLC Series A Units
|
(2)
|
Represents an adjustment to weighted-average diluted shares outstanding to assume the full exchange of common stock equivalents, including options and warrants for PBF LLC Series A Units and options for shares of PBF Energy Class A common stock as calculated under the treasury stock method. Common stock equivalents excludes the effects of options to purchase
1,867,500
and
1,952,500
shares of PBF Energy Class A common stock because they are anti-dilutive for the
three and six
months ended
June 30, 2014
, respectively. Common stock equivalents excludes the effects of options to purchase
731,250
shares of PBF Energy Class A common stock because they are anti-dilutive for the three and six months ended June 30, 2013.
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Revenue
|
$
|
5,301,709
|
|
|
$
|
4,678,293
|
|
|
$
|
10,048,152
|
|
|
$
|
9,476,141
|
|
Cost of sales, excluding depreciation
|
4,935,456
|
|
|
4,295,979
|
|
|
9,083,140
|
|
|
8,731,081
|
|
||||
|
366,253
|
|
|
382,314
|
|
|
965,012
|
|
|
745,060
|
|
||||
Operating expenses, excluding depreciation
|
210,722
|
|
|
202,583
|
|
|
479,621
|
|
|
408,599
|
|
||||
General and administrative expenses
|
33,013
|
|
|
19,141
|
|
|
69,637
|
|
|
49,235
|
|
||||
Loss (gain) on sale of assets
|
6
|
|
|
—
|
|
|
(180
|
)
|
|
—
|
|
||||
Depreciation and amortization expense
|
34,662
|
|
|
27,563
|
|
|
67,877
|
|
|
54,093
|
|
||||
Income from operations
|
87,850
|
|
|
133,027
|
|
|
348,057
|
|
|
233,133
|
|
||||
Change in fair value of catalyst leases
|
(2,338
|
)
|
|
6,820
|
|
|
(4,339
|
)
|
|
5,481
|
|
||||
Interest expense, net
|
(26,202
|
)
|
|
(21,708
|
)
|
|
(51,457
|
)
|
|
(43,319
|
)
|
||||
Income before income taxes
|
59,310
|
|
|
118,139
|
|
|
292,261
|
|
|
195,295
|
|
||||
Income tax expense
|
13,474
|
|
|
10,969
|
|
|
63,153
|
|
|
18,413
|
|
||||
Net income
|
45,836
|
|
|
107,170
|
|
|
229,108
|
|
|
176,882
|
|
||||
Less: net income attributable to noncontrolling interests
|
24,877
|
|
|
90,344
|
|
|
130,704
|
|
|
148,649
|
|
||||
Net income attributable to PBF Energy Inc.
|
$
|
20,959
|
|
|
16,826
|
|
|
$
|
98,404
|
|
|
$
|
28,233
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gross margin
|
$
|
124,357
|
|
|
$
|
155,484
|
|
|
$
|
424,482
|
|
|
$
|
288,506
|
|
|
|
|
|
|
|
|
|
||||||||
Gross refining margin (1)
|
$
|
358,471
|
|
|
$
|
382,314
|
|
|
$
|
957,230
|
|
|
$
|
745,060
|
|
PBFX gross margin (1)
|
$
|
7,782
|
|
|
$
|
—
|
|
|
$
|
7,782
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
Net income available to Class A common stock per share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.29
|
|
|
$
|
0.62
|
|
|
$
|
1.55
|
|
|
$
|
1.12
|
|
Diluted
|
$
|
0.29
|
|
|
$
|
0.61
|
|
|
$
|
1.54
|
|
|
$
|
1.08
|
|
(1)
|
See Non-GAAP Financial Measures below.
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Key Operating Information
|
|
|
|
|
|
|
|
||||||||
Production (bpd in thousands)
|
470.5
|
|
|
464.0
|
|
|
448.3
|
|
|
450.9
|
|
||||
Crude oil and feedstocks throughput (bpd in thousands)
|
470.4
|
|
|
464.6
|
|
|
450.8
|
|
|
453.1
|
|
||||
Total crude oil and feedstocks throughput (millions of barrels)
|
42.8
|
|
|
42.3
|
|
|
81.6
|
|
|
82.0
|
|
||||
Gross refining margin per barrel of throughput (1)
|
$
|
8.38
|
|
|
$
|
9.04
|
|
|
$
|
11.73
|
|
|
$
|
9.08
|
|
Operating expenses, excluding depreciation, per barrel of throughput
|
$
|
4.90
|
|
|
$
|
4.79
|
|
|
$
|
5.87
|
|
|
$
|
4.98
|
|
|
|
|
|
|
|
|
|
||||||||
Crude and feedstocks
(% of total throughput) (2):
|
|
|
|
|
|
|
|
||||||||
Heavy crude
|
15
|
%
|
|
16
|
%
|
|
14
|
%
|
|
15
|
%
|
||||
Medium crude
|
43
|
%
|
|
39
|
%
|
|
44
|
%
|
|
44
|
%
|
||||
Light crude
|
33
|
%
|
|
38
|
%
|
|
34
|
%
|
|
33
|
%
|
||||
Other feedstocks and blends
|
9
|
%
|
|
7
|
%
|
|
8
|
%
|
|
8
|
%
|
||||
|
|
|
|
|
|
|
|
||||||||
Yield
(% of total throughput):
|
|
|
|
|
|
|
|
||||||||
Gasoline and gasoline blendstocks
|
45
|
%
|
|
45
|
%
|
|
47
|
%
|
|
46
|
%
|
||||
Distillates and distillate blendstocks
|
36
|
%
|
|
37
|
%
|
|
37
|
%
|
|
37
|
%
|
||||
Lubes
|
2
|
%
|
|
2
|
%
|
|
2
|
%
|
|
2
|
%
|
||||
Chemicals
|
3
|
%
|
|
3
|
%
|
|
3
|
%
|
|
3
|
%
|
||||
Other
|
14
|
%
|
|
13
|
%
|
|
11
|
%
|
|
12
|
%
|
||||
|
|
|
|
|
|
|
|
(1)
|
See Non-GAAP Financial Measures below.
|
(2)
|
We define heavy crude oil as crude oil with an American Petroleum Institute (API) gravity less than 24 degrees. We define medium crude oil as crude oil with an API gravity between 24 and 35 degrees. We define light crude oil as crude oil with an API gravity higher than 35 degrees.
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
(dollars per barrel, except as noted)
|
||||||||||||||
Dated Brent Crude
|
$
|
109.67
|
|
|
$
|
102.43
|
|
|
$
|
108.93
|
|
|
$
|
107.50
|
|
West Texas Intermediate (WTI) crude oil
|
$
|
103.05
|
|
|
$
|
94.07
|
|
|
$
|
100.90
|
|
|
$
|
94.17
|
|
Crack Spreads
|
|
|
|
|
|
|
|
||||||||
Dated Brent (NYH) 2-1-1
|
$
|
13.70
|
|
|
$
|
14.67
|
|
|
$
|
12.60
|
|
|
$
|
13.60
|
|
WTI (Chicago) 4-3-1
|
$
|
18.78
|
|
|
$
|
29.26
|
|
|
$
|
17.80
|
|
|
$
|
27.72
|
|
Crude Oil Differentials
|
|
|
|
|
|
|
|
||||||||
Dated Brent (foreign) less WTI
|
$
|
6.62
|
|
|
$
|
8.36
|
|
|
$
|
8.02
|
|
|
$
|
13.33
|
|
Dated Brent less Maya (heavy, sour)
|
$
|
13.89
|
|
|
$
|
4.59
|
|
|
$
|
16.34
|
|
|
$
|
7.30
|
|
Dated Brent less WTS (sour)
|
$
|
13.77
|
|
|
$
|
8.42
|
|
|
$
|
14.40
|
|
|
$
|
16.42
|
|
Dated Brent less ASCI (sour)
|
$
|
9.55
|
|
|
$
|
3.14
|
|
|
$
|
8.65
|
|
|
$
|
3.55
|
|
WTI less WCS (heavy, sour)
|
$
|
20.39
|
|
|
$
|
16.63
|
|
|
$
|
21.04
|
|
|
$
|
21.54
|
|
WTI less Bakken (light, sweet)
|
$
|
4.67
|
|
|
$
|
2.06
|
|
|
$
|
4.23
|
|
|
$
|
1.98
|
|
WTI less Syncrude (light, sweet)
|
$
|
0.72
|
|
|
$
|
(4.33
|
)
|
|
$
|
0.89
|
|
|
$
|
(3.84
|
)
|
Natural gas (dollars per MMBTU)
|
$
|
4.58
|
|
|
$
|
4.02
|
|
|
$
|
4.65
|
|
|
$
|
3.76
|
|
1.
|
Assumed Exchange of all PBF LLC Series A Units for shares of PBF Energy Class A common stock.
As a result of the assumed exchange of all PBF LLC Series A Units, the noncontrolling interest related to these units is converted to controlling interest. Management believes that it is useful to provide the per-share effect associated with the assumed exchange of all PBF LLC Series A Units.
|
2.
|
Income Taxes.
Prior to PBF Energy's IPO we were organized as a limited liability company treated as a “flow-through” entity for income tax purposes, and even after PBF Energy's IPO, not all of our earnings are subject to corporate-level income taxes. Adjustments have been made to the Adjusted Pro Forma tax provisions and earnings to assume that we had adopted our post-IPO corporate tax structure for all periods presented and are taxed as a C corporation in the U.S. at the prevailing corporate rates. These assumptions are consistent with the assumption in clause 1 above that all PBF LLC Series A Units are exchanged for shares of PBF Energy Class A common stock, as the assumed exchange would change the amount of our earnings that is subject to corporate income tax.
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
Net income attributable to PBF Energy Inc.
|
$
|
20,959
|
|
|
$
|
16,826
|
|
|
$
|
98,404
|
|
|
$
|
28,233
|
|
Add: Net income attributable to the noncontrolling interest
(1)
|
22,181
|
|
|
90,344
|
|
|
128,008
|
|
|
148,649
|
|
||||
Less: Income tax expense
(2)
|
(8,917
|
)
|
|
(35,686
|
)
|
|
(51,460
|
)
|
|
(58,716
|
)
|
||||
Adjusted pro forma net income
|
$
|
34,223
|
|
|
$
|
71,484
|
|
|
$
|
174,952
|
|
|
$
|
118,166
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted weighted-average shares outstanding of PBF Energy Inc.
(3)
|
73,007,156
|
|
|
27,706,696
|
|
|
63,897,712
|
|
|
26,110,976
|
|
||||
Conversion of PBF LLC Series A Units
(4)
|
24,444,643
|
|
|
69,647,005
|
|
|
33,525,376
|
|
|
71,314,923
|
|
||||
Diluted weighted-average shares outstanding of PBF Energy Inc.
|
97,451,799
|
|
|
97,353,701
|
|
|
97,423,088
|
|
|
97,425,899
|
|
||||
Adjusted pro forma net income per fully exchanged, fully diluted shares outstanding
|
$
|
0.35
|
|
|
$
|
0.73
|
|
|
$
|
1.80
|
|
|
$
|
1.21
|
|
(1)
|
|
Represents the elimination of the noncontrolling interest associated with the ownership by the members of PBF LLC other than PBF Energy as if such members had fully exchanged their PBF LLC Series A Units for shares of PBF Energy's Class A common stock.
|
(2)
|
|
Represents an adjustment to apply PBF Energy's statutory tax rate of approximately 40.2% for the 2014 periods and 39.5% for the 2013 periods to the noncontrolling interest. The adjustment assumes the full exchange of existing PBF LLC Series A Units as described in (1) above.
|
(3)
|
|
Represents weighted-average diluted shares outstanding assuming the full exchange of common stock equivalents, including options and warrants for PBF LLC Series A Units and options for shares of PBF Energy Class A common stock as calculated under the treasury stock method. Common stock equivalents excludes the effects of options to purchase 1,867,500 and 1,952,500 shares of PBF Energy Class A common stock because they are anti-dilutive for the three and six months ended June 30, 2014, respectively. Common stock equivalents excludes the effects of options to purchase 731,250 shares of PBF Energy Class A common stock because they are anti-dilutive for the three and six months ended June 30, 2013.
|
(4)
|
|
Represents an adjustment to weighted-average diluted shares to assume the full exchange of existing PBF LLC Series A Units as described in (1) above.
|
|
Three Months Ended June 30,
|
||||||||||||||
|
2014
|
|
2013
|
||||||||||||
|
$
|
|
per barrel of throughput
|
|
$
|
|
per barrel of throughput
|
||||||||
Reconciliation of gross margin to gross refining margin:
|
|
|
|
|
|
|
|
||||||||
Gross margin
|
$
|
124,357
|
|
|
$
|
2.93
|
|
|
$
|
155,484
|
|
|
$
|
3.68
|
|
Less: Gross margin of PBFX
|
(7,782
|
)
|
|
(0.18
|
)
|
|
—
|
|
|
—
|
|
||||
Add: Operating expenses
|
210,722
|
|
|
4.90
|
|
|
202,583
|
|
|
4.79
|
|
||||
Add: Refinery depreciation expense
|
31,174
|
|
|
0.73
|
|
|
24,247
|
|
|
0.57
|
|
||||
Gross refining margin
|
$
|
358,471
|
|
|
$
|
8.38
|
|
|
$
|
382,314
|
|
|
$
|
9.04
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
|
Six Months Ended June 30,
|
||||||||||||||
|
2014
|
|
2013
|
||||||||||||
|
$
|
|
per barrel of throughput
|
|
$
|
|
per barrel of throughput
|
||||||||
Reconciliation of gross margin to gross refining margin:
|
|
|
|
|
|
|
|
||||||||
Gross margin
|
$
|
424,482
|
|
|
$
|
5.21
|
|
|
$
|
288,506
|
|
|
$
|
3.52
|
|
Less: Gross margin of PBFX
|
(7,782
|
)
|
|
(0.10
|
)
|
|
—
|
|
|
—
|
|
||||
Add: Operating expenses
|
479,621
|
|
|
5.87
|
|
|
408,599
|
|
|
4.98
|
|
||||
Add: Refinery depreciation expense
|
60,909
|
|
|
0.75
|
|
|
47,955
|
|
|
0.58
|
|
||||
Gross refining margin
|
$
|
957,230
|
|
|
$
|
11.73
|
|
|
$
|
745,060
|
|
|
$
|
9.08
|
|
|
|
|
|
|
|
|
|
•
|
does not reflect depreciation expense or our cash expenditures, or future requirements, for capital expenditures or contractual commitments;
|
•
|
does not reflect changes in, or cash requirements for, our working capital needs;
|
•
|
does not reflect our interest expense, or the cash requirements necessary to service interest or principal payments, on our debt;
|
•
|
does not reflect realized and unrealized gains and losses from hedging activities, which may have a substantial impact on our cash flow;
|
•
|
does not reflect certain other non-cash income and expenses; and
|
•
|
excludes income taxes that may represent a reduction in available cash.
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
|
|
||||||||||||||
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of net income to EBITDA:
|
|
|
|
|
|
|
|
||||||||||
Net income
|
$
|
45,836
|
|
|
$
|
107,170
|
|
|
$
|
229,108
|
|
|
$
|
176,882
|
|
||
Add:Depreciation and amortization expense
|
34,662
|
|
|
27,563
|
|
|
67,877
|
|
|
54,093
|
|
||||||
Add: Interest expense, net
|
26,202
|
|
|
21,708
|
|
|
51,457
|
|
|
43,319
|
|
||||||
Add: Income tax expense
|
13,474
|
|
|
10,969
|
|
|
63,153
|
|
|
18,413
|
|
||||||
EBITDA
|
$
|
120,174
|
|
|
$
|
167,410
|
|
|
$
|
411,595
|
|
|
$
|
292,707
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of EBITDA to Adjusted EBITDA:
|
|
|
|
|
|
|
|
||||||||||
EBITDA
|
$
|
120,174
|
|
|
$
|
167,410
|
|
|
$
|
411,595
|
|
|
$
|
292,707
|
|
||
Stock based compensation
|
1,503
|
|
|
957
|
|
|
2,923
|
|
|
1,977
|
|
||||||
Non-cash change in fair value of catalyst
lease obligations
|
2,338
|
|
|
(6,820
|
)
|
|
4,339
|
|
|
(5,481
|
)
|
||||||
Non-cash change in fair value of inventory
repurchase obligations
|
—
|
|
|
(2,831
|
)
|
|
—
|
|
|
(13,873
|
)
|
||||||
Non-cash deferral of gross profit on
finished product sales
|
—
|
|
|
(20,496
|
)
|
|
—
|
|
|
(28,030
|
)
|
||||||
Adjusted EBITDA
|
$
|
124,015
|
|
|
$
|
138,220
|
|
|
$
|
418,857
|
|
|
$
|
247,300
|
|
Exhibit
Number
|
|
Description
|
|
|
|
10.1
|
|
Term Loan and Security Agreement, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.1 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.2
|
|
Revolving Credit Agreement, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.2 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.3
|
|
Guaranty of Collection, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.3 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.4
|
|
PBF Logistics LP 2014 Long-Term Incentive Plan (Incorporated by reference to Exhibit 10.8 filed with PBF Logistics LP’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-36446))
|
|
|
|
10.5
|
|
Contribution, Conveyance and Assumption Agreement, dated as of May 8, 2014 (Incorporated by reference to Exhibit 10.1 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.6
|
|
Omnibus Agreement, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.2 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.7
|
|
Operation and Management Services and Secondment Agreement, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.3 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.8
|
|
Delaware City Rail Terminaling Services Agreement, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.4 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.9
|
|
Toledo Truck Unloading & Terminaling Agreement, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.5 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.10**
|
|
Amended and Restated Toledo Truck Unloading & Terminaling Agreement effective as of June 1, 2014.
|
|
|
|
31.1*
|
|
Certification of Thomas J. Nimbley, Chief Executive Officer of PBF Energy Inc. pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
31.2*
|
|
Certification of Erik Young, Chief Financial Officer of PBF Energy Inc. pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
32.1*
|
|
Certification of Thomas J. Nimbley, Chief Executive Officer of PBF Energy Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
32.2*
|
|
Certification of Erik Young, Chief Financial Officer of PBF Energy Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
101.INS
|
|
XBRL Instance Document.
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document.
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
*
|
Furnished, not filed.
|
**
|
Filed herewith.
|
|
|
PBF Energy Inc.
|
||
|
|
|
|
|
Date
|
August 7, 2014
|
|
By:
|
/s/ Erik Young
|
|
|
|
|
Erik Young
Senior Vice President, Chief Financial Officer
(Duly Authorized Officer and Principal Financial Officer)
|
|
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
10.1
|
|
Term Loan and Security Agreement, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.1 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.2
|
|
Revolving Credit Agreement, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.2 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.3
|
|
Guaranty of Collection, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.3 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.4
|
|
PBF Logistics LP 2014 Long-Term Incentive Plan (Incorporated by reference to Exhibit 10.8 filed with PBF Logistics LP’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-36446))
|
|
|
|
10.5
|
|
Contribution, Conveyance and Assumption Agreement, dated as of May 8, 2014 (Incorporated by reference to Exhibit 10.1 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.6
|
|
Omnibus Agreement, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.2 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.7
|
|
Operation and Management Services and Secondment Agreement, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.3 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.8
|
|
Delaware City Rail Terminaling Services Agreement, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.4 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.9
|
|
Toledo Truck Unloading & Terminaling Agreement, dated as of May 14, 2014 (Incorporated by reference to Exhibit 10.5 filed with PBF Energy Inc.’s Current Report on Form 8-K dated May 14, 2014 (File No. 001-35764))
|
|
|
|
10.10**
|
|
Amended and Restated Toledo Truck Unloading & Terminaling Agreement effective as of June 1, 2014.
|
|
|
|
31.1*
|
|
Certification of Thomas J. Nimbley, Chief Executive Officer of PBF Energy Inc. pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
31.2*
|
|
Certification of Erik Young, Chief Financial Officer of PBF Energy Inc. pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
32.1*
|
|
Certification of Thomas J. Nimbley, Chief Executive Officer of PBF Energy Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
32.2*
|
|
Certification of Erik Young, Chief Financial Officer of PBF Energy Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
101.INS
|
|
XBRL Instance Document.
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document.
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
*
|
Furnished, not filed.
|
**
|
Filed herewith.
|
Article 1
|
Definitions and Construction.......................................................................1
|
Article 2
|
Term.............................................................................................................9
|
Article 3
|
Terminaling; Ancillary Services..................................................................9
|
Article 4
|
Custody, Title and Risk of Loss.................................................................12
|
Article 5
|
Specification and Contamination...............................................................13
|
Article 6
|
Condition and Maintenance of the Terminal..............................................14
|
Article 7
|
Inspection, Access and Audit Rights..........................................................15
|
Article 8
|
Scheduling..................................................................................................16
|
Article 9
|
Vapor Recovery..........................................................................................16
|
Article 10
|
Additional Covenants.................................................................................16
|
Article 11
|
Representations..........................................................................................18
|
Article 12
|
Insurance....................................................................................................19
|
Article 13
|
Force Majeure, Damage or Destruction.....................................................19
|
Article 14
|
Suspension of Refinery Operations...........................................................20
|
Article 15
|
Right of First Refusal.................................................................................21
|
Article 16
|
Shutdown or Idling of Refinery.................................................................24
|
Article 17
|
Event of Default: Remedies Upon Event of Default................................25
|
Article 18
|
Indemnification..........................................................................................27
|
Article 19
|
Limitation on Damages..............................................................................28
|
Article 20
|
Confidentiality............................................................................................28
|
Article 21
|
Choice of Law............................................................................................29
|
Article 22
|
Assignment................................................................................................30
|
Article 23
|
Notices.......................................................................................................31
|
Article 24
|
No Waiver; Cumulative Remedies.............................................................32
|
Article 25
|
Nature of Transaction and, Relationship of Parties...................................33
|
Article 26
|
Arbitration Provision.................................................................................33
|
Article 27
|
General.......................................................................................................34
|
|
Service
|
Fee or Specification
|
1.
|
Metering
|
To be agreed upon, if applicable during the Term.
|
2.
|
Truck Management
|
To be agreed upon, if applicable during the Term.
|
3.
|
|
|
4.
|
|
|
5.
|
|
|
6.
|
|
|
7.
|
|
|
8.
|
|
|
9.
|
|
|
|
|
|
/s/ Thomas J. Nimbley
|
|
|
Thomas J. Nimbley
Chief Executive Officer
|
|
|
|
|
|
/s/ Erik Young
|
|
|
Erik Young
Senior Vice President and Chief Financial Officer
|
|
|
|
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
|
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of PBF Energy.
|
|
|
|
|
/s/ Thomas J. Nimbley
|
|
Thomas J. Nimbley
|
|
Chief Executive Officer
|
|
August 7, 2014
|
|
|
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
|
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of PBF Energy.
|
|
|
|
|
/s/ Erik Young
|
|
Erik Young
|
|
Senior Vice President and Chief Financial Officer
|
|
August 7, 2014
|
|