Item 1. Financial Statements
PBF LOGISTICS LP
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited, in thousands, except unit data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2020
|
|
December 31,
2019
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
116,023
|
|
|
$
|
34,966
|
|
|
|
|
|
|
Accounts receivable - affiliates
|
|
87,111
|
|
|
48,056
|
|
Accounts receivable
|
|
7,213
|
|
|
7,351
|
|
Prepaids and other current assets
|
|
5,561
|
|
|
3,828
|
|
Total current assets
|
|
215,908
|
|
|
94,201
|
|
Property, plant and equipment, net
|
|
850,015
|
|
|
854,610
|
|
Goodwill
|
|
6,332
|
|
|
6,332
|
|
Other non-current assets
|
|
16,488
|
|
|
17,859
|
|
Total assets
|
|
$
|
1,088,743
|
|
|
$
|
973,002
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable - affiliates
|
|
$
|
13,488
|
|
|
$
|
6,454
|
|
Accounts payable
|
|
8,687
|
|
|
10,224
|
|
Accrued liabilities
|
|
34,392
|
|
|
27,839
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue
|
|
2,776
|
|
|
3,189
|
|
Total current liabilities
|
|
59,343
|
|
|
47,706
|
|
Long-term debt
|
|
902,543
|
|
|
802,104
|
|
Other long-term liabilities
|
|
18,368
|
|
|
18,109
|
|
Total liabilities
|
|
980,254
|
|
|
867,919
|
|
|
|
|
|
|
Commitments and contingencies (Note 10)
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
|
Common unitholders (62,151,391 and 62,130,035 units issued and outstanding, as of March 31, 2020 and December 31, 2019, respectively)
|
|
108,489
|
|
|
105,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
108,489
|
|
|
105,083
|
|
Total liabilities and equity
|
|
$
|
1,088,743
|
|
|
$
|
973,002
|
|
See Notes to Condensed Consolidated Financial Statements.
7
PBF LOGISTICS LP
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in thousands, except unit and per unit data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
Affiliate
|
|
$
|
75,543
|
|
|
$
|
71,332
|
|
|
|
|
|
Third-party
|
|
17,486
|
|
|
7,513
|
|
|
|
|
|
Total revenue
|
|
93,029
|
|
|
78,845
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
Operating and maintenance expenses
|
|
29,501
|
|
|
29,916
|
|
|
|
|
|
General and administrative expenses
|
|
4,387
|
|
|
6,010
|
|
|
|
|
|
Depreciation and amortization
|
|
11,282
|
|
|
8,721
|
|
|
|
|
|
Change in contingent consideration
|
|
206
|
|
|
—
|
|
|
|
|
|
Total costs and expenses
|
|
45,376
|
|
|
44,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
47,653
|
|
|
34,198
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense:
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
(11,849)
|
|
|
(10,913)
|
|
|
|
|
|
Amortization of loan fees and debt premium
|
|
(439)
|
|
|
(449)
|
|
|
|
|
|
Accretion on discounted liabilities
|
|
(552)
|
|
|
(760)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
34,813
|
|
|
22,076
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interest
|
|
—
|
|
|
4,719
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to PBF Logistics LP unitholders
|
|
$
|
34,813
|
|
|
$
|
17,357
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per limited partner unit:
|
|
|
|
|
|
|
|
|
Common units - basic
|
|
$
|
0.56
|
|
|
$
|
0.35
|
|
|
|
|
|
Common units - diluted
|
|
0.56
|
|
|
0.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average limited partner units outstanding:
|
|
|
|
|
|
|
|
|
Common units - basic
|
|
62,370,927
|
|
|
49,151,927
|
|
|
|
|
|
Common units - diluted
|
|
62,473,094
|
|
|
49,318,133
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Condensed Consolidated Financial Statements.
8
PBF LOGISTICS LP
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
2020
|
|
2019
|
Cash flows from operating activities:
|
|
|
|
|
Net income
|
|
$
|
34,813
|
|
|
$
|
22,076
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
11,282
|
|
|
8,721
|
|
Amortization of loan fees and debt premium
|
|
439
|
|
|
449
|
|
Accretion on discounted liabilities
|
|
552
|
|
|
760
|
|
Unit-based compensation expense
|
|
1,302
|
|
|
964
|
|
Change in contingent consideration
|
|
206
|
|
|
—
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
Accounts receivable - affiliates
|
|
(39,055)
|
|
|
(6,879)
|
|
Accounts receivable
|
|
174
|
|
|
2,354
|
|
Prepaids and other current assets
|
|
(1,733)
|
|
|
(12)
|
|
|
|
|
|
|
Accounts payable - affiliates
|
|
7,034
|
|
|
(3,385)
|
|
Accounts payable
|
|
(1,537)
|
|
|
5,361
|
|
Accrued liabilities
|
|
6,689
|
|
|
7,941
|
|
Deferred revenue
|
|
(413)
|
|
|
(65)
|
|
Other assets and liabilities
|
|
(1,106)
|
|
|
(76)
|
|
Net cash provided by operating activities
|
|
18,647
|
|
|
38,209
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenditures for property, plant and equipment
|
|
(6,080)
|
|
|
(11,220)
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
$
|
(6,080)
|
|
|
$
|
(11,220)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Condensed Consolidated Financial Statements.
9
PBF LOGISTICS LP
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to unitholders
|
|
$
|
(32,308)
|
|
|
$
|
(27,951)
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to TVPC members
|
|
—
|
|
|
(6,500)
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from revolving credit facility
|
|
100,000
|
|
|
16,000
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of revolving credit facility
|
|
—
|
|
|
(12,000)
|
|
|
|
|
|
|
Deferred financing costs and other
|
|
798
|
|
|
—
|
|
Net cash provided by (used in) financing activities
|
|
68,490
|
|
|
(30,451)
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
81,057
|
|
|
(3,462)
|
|
Cash and cash equivalents, beginning of period
|
|
34,966
|
|
|
19,908
|
|
Cash and cash equivalents, end of period
|
|
$
|
116,023
|
|
|
$
|
16,446
|
|
|
|
|
|
|
Supplemental disclosure of non-cash investing and financing activities:
|
|
|
|
|
Accrued capital expenditures
|
|
$
|
473
|
|
|
$
|
1,247
|
|
Contribution of net assets from PBF LLC
|
|
—
|
|
|
259
|
|
|
|
|
|
|
Units issued in connection with the IDR Restructuring
|
|
—
|
|
|
215,300
|
|
|
|
|
|
|
Assets acquired under operating leases
|
|
—
|
|
|
482
|
|
See Notes to Condensed Consolidated Financial Statements.
10
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
1. DESCRIPTION OF THE BUSINESS AND BASIS OF PRESENTATION
PBF Logistics LP (“PBFX” or the “Partnership”) is a Delaware master limited partnership formed in February 2013. PBF Logistics GP LLC (“PBF GP” or “our general partner”) serves as the general partner of PBFX. PBF GP is wholly-owned by PBF Energy Company LLC (“PBF LLC”). PBF Energy Inc. (“PBF Energy”) is the sole managing member of PBF LLC and, as of March 31, 2020, owned 99.2% of the total economic interest in PBF LLC. In addition, PBF LLC is the sole managing member of PBF Holding Company LLC (“PBF Holding”), a Delaware limited liability company and affiliate of PBFX. PBF LLC owns 29,953,631 PBFX common units constituting an aggregate of 48.2% limited partner interest in PBFX, with the remaining 51.8% limited partner interest owned by public unitholders as of March 31, 2020.
PBFX engages in the processing of crude oil and the receiving, handling, storage and transferring of crude oil, refined products, natural gas and intermediates. The Partnership does not take ownership of or receive any payments based on the value of the crude oil, products, natural gas or intermediates that it handles and does not engage in the trading of any commodities. PBFX’s assets are integral to the operations of PBF Holding’s refineries, and, as a result, the Partnership continues to generate a substantial majority of its revenue from transactions with PBF Holding. Additionally, certain of PBFX’s assets generate revenue from third-party transactions.
Principles of Combination and Consolidation and Basis of Presentation
In connection with, and subsequent to, PBFX’s initial public offering (“IPO”), the Partnership has acquired certain assets from PBF LLC (collectively referred to as the “Contributed Assets”). Such acquisitions completed subsequent to the IPO were made through a series of dropdown transactions with PBF LLC (collectively referred to as the “Acquisitions from PBF”). The assets, liabilities and results of operations of the Contributed Assets prior to their acquisition by PBFX are collectively referred to as the “Predecessor.” The transactions through which PBFX acquired the Contributed Assets were transfers of assets between entities under common control. The accompanying condensed consolidated financial statements and related notes present solely the consolidated financial position and consolidated financial results of PBFX. Refer to (i) the Annual Report on Form 10-K for the year ended December 31, 2019 (the “2019 Form 10-K”) for additional information regarding the Acquisitions from PBF and the agreements that were entered into or amended with related parties in connection with these acquisitions.
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information. Accordingly, these unaudited condensed consolidated financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, PBFX has included all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation of the financial position, results of operations and cash flows of PBFX for the periods presented. The results of operations for the three months ended March 31, 2020 are not necessarily indicative of the results that may be expected for the full year.
The Predecessor generally did not operate its respective assets for the purpose of generating revenue independent of other PBF Energy businesses prior to the IPO or the effective dates of the Acquisitions from PBF. All intercompany accounts and transactions have been eliminated.
Summary of Significant Accounting Policies
Reclassifications
Certain amounts previously reported in the Partnership’s condensed consolidated financial statements for prior periods have been reclassified to conform to the current presentation within this Quarterly Report on Form
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
10-Q (this “Form 10-Q”). These reclassifications include the separation of “Accounts payable” and “Accrued liabilities” into two line items within the Partnership’s condensed consolidated statements of cash flows. Additionally, certain amounts previously reported in the “Assets Under Leases” table within the “Revenue” footnote to the Partnership’s financial statements for prior periods have been reclassified to conform to the current presentation within this Form 10-Q.
Recently Adopted Accounting Guidance
In June 2016, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2016-13, “Financial Instruments—Credit Losses (Topic 326); Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”). This guidance amends the guidance on measuring credit losses on financial assets held at amortized cost. ASU 2016-13 requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions and reasonable and supportable forecasts. This guidance is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Partnership has adopted ASU 2016-13 effective January 1, 2020. The adoption of ASU 2016-13 did not have a material impact on the Partnership’s condensed consolidated financial statements. Refer to Note 4 “Current Expected Credit Losses” of the Notes to Condensed Consolidated Financial Statements for further disclosure related to the adoption of this pronouncement.
Recently Issued Accounting Pronouncements
In March 2020, the FASB issued ASU 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” The amendments in this ASU provide optional guidance for a limited period of time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. The amendments in this ASU are elective and apply to all entities, subject to meeting certain criteria, that have contracts, hedging relationships, and other transactions that reference London Interbank Offering Rate, also known as LIBOR, or another reference rate expected to be discontinued because of reference rate reform. The amendments in this ASU are effective for all entities as of March 12, 2020 through December 31, 2022. An entity may elect to apply the amendments for contract modifications by Topic or Industry Subtopic as of any date from the beginning of an interim period that includes or is subsequent to March 12, 2020, or prospectively from a date within an interim period that includes or is subsequent to March 12, 2020, up to the date that the financial statements are available to be issued. The Partnership is currently evaluating the impact of this new standard on its consolidated financial statements and related disclosures.
2. REVENUE
Revenue Recognition
Revenue is recognized when control of the promised goods or services is transferred to our customers, in an amount that reflects the consideration the Partnership expects to be entitled to in exchange for those goods or services.
As noted in Note 12 “Segment Information” of the Notes to Condensed Consolidated Financial Statements, the Partnership’s business consists of two reportable segments: (i) Transportation and Terminaling and (ii) Storage.
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
The following table provides information relating to the Partnership’s revenue for each service category by segment for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
Transportation and Terminaling Segment
|
|
|
|
|
|
|
|
|
Terminaling
|
|
$
|
37,927
|
|
|
$
|
32,353
|
|
|
|
|
|
Pipeline
|
|
20,430
|
|
|
18,627
|
|
|
|
|
|
Other
|
|
11,886
|
|
|
14,979
|
|
|
|
|
|
Total
|
|
70,243
|
|
|
65,959
|
|
|
|
|
|
Storage Segment
|
|
|
|
|
|
|
|
|
Storage
|
|
14,561
|
|
|
12,886
|
|
|
|
|
|
Other
|
|
8,225
|
|
|
—
|
|
|
|
|
|
Total
|
|
22,786
|
|
|
12,886
|
|
|
|
|
|
Total Revenue
|
|
$
|
93,029
|
|
|
$
|
78,845
|
|
|
|
|
|
PBFX recognizes revenue by charging fees for crude oil and refined products terminaling, pipeline, storage and processing services based on contractual rates applied to the greater of contractual minimum volume commitments (“MVCs”), as applicable, or actual volumes transferred, stored or processed.
Minimum Volume Commitments
Transportation and Terminaling Segment
The Partnership’s Transportation and Terminaling segment consists of product terminals, pipelines, crude unloading facilities and other facilities capable of transporting and handling crude oil, refined products and natural gas. Certain of the Transportation and Terminaling commercial agreements contain MVCs. Under these commercial agreements, if the Partnership’s customer fails to transport its minimum throughput volumes during any specified period, the customer will pay the Partnership a deficiency payment equal to the volume of the deficiency multiplied by the contractual rate then in effect. The deficiency payment is initially recorded as deferred revenue on the Partnership’s balance sheets for all contracts in which the MVC deficiency makeup period is contractually longer than a fiscal quarter.
Certain of the Partnership’s customers may apply the amount of any such deficiency payments as a credit for volumes transported on the applicable pipeline or terminal system in excess of its MVC during the following quarters under the terms of the applicable agreement. The Partnership recognizes operating revenue for the deficiency payments when credits are used for volumes transported in excess of MVCs or at the end of the contractual period. If the Partnership determines, based on all available information, that it is remote that the Partnership’s customer will utilize these deficiency payments, the amount of the expected unused credits will be recognized as operating revenue in the period when that determination is made. The use or recognition of the credits is recorded as a reduction to deferred revenue.
Storage Segment
The Partnership earns storage revenue under crude oil and refined products storage contracts. In addition, the Partnership earns storage revenue under its processing agreement at its East Coast storage facility. Certain of these contracts contain capacity reservation agreements, under which the Partnership collects a fee for reserving storage capacity for customers in its facilities. Customers generally pay reservation fees based on the level of storage capacity reserved rather than the actual volumes stored.
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
MVC Payments to be Received
As of March 31, 2020, MVC payments to be received related to noncancelable commercial terminaling, pipeline and storage agreements were as follows:
|
|
|
|
|
|
Remainder of 2020
|
$
|
88,072
|
|
2021
|
112,769
|
|
2022
|
90,069
|
|
2023
|
87,581
|
|
2024
|
86,793
|
|
Thereafter
|
148,902
|
|
Total MVC payments to be received (1)(2)
|
$
|
614,186
|
|
(1) All fixed consideration from contracts with customers is included in the amounts presented above. Variable consideration that is constrained or not required to be estimated as it reflects our efforts to perform is excluded.
(2) Arrangements deemed leases are excluded from this table.
Leases
Lessor Disclosures
The Partnership has leased certain of its assets under lease agreements with varying terms up to fifteen years, including leases of storage, terminaling, pipeline and processing assets. Certain of these leases include options to extend or renew the lease for one or more years. These options are included in the lease term when it is reasonably certain that the option will be exercised. The Partnership’s agreements generally do not provide an option for the lessee to purchase the leased equipment at the end of the lease term. However, in connection with the affiliate lease agreement for the interstate natural gas pipeline at PBF Holding’s Paulsboro Refinery (the “Paulsboro Natural Gas Pipeline”), the Partnership granted a right of first refusal in favor of PBF LLC such that the Partnership would be required to give PBF Holding the first opportunity to purchase the Paulsboro Natural Gas Pipeline at market value prior to selling to an unrelated third party.
At inception, the Partnership determines if an arrangement contains a lease and whether that lease meets the classification criteria of a finance or operating lease. As of March 31, 2020, all of the Partnership’s leases have been determined to be operating leases. Some of the Partnership’s lease arrangements contain lease components (e.g., MVCs) and non-lease components (e.g., maintenance, labor charges, etc.). The Partnership accounts for the lease and non-lease components as a single lease component for every asset class.
Certain of the Partnership’s lease agreements include MVCs that are adjusted periodically based on a specified index or rate. The leases are initially measured using the projected payments adjusted for the index or rate in effect at the commencement date. The Partnership’s lease agreements do not contain any material residual value guarantees or material restrictive covenants.
The Partnership expects to derive significant future benefits from its leased assets following the end of the lease term, as the remaining useful life would be sufficient to allow the Partnership to enter into new leases for such assets.
In the normal course of business, the Partnership enters into contracts with PBF Holding and its refineries whereby PBF Holding and its refineries lease certain of the Partnership’s storage, terminaling and pipeline assets. The Partnership believes the terms and conditions under these leases are generally no less favorable to either party than those that could have been negotiated with unaffiliated parties with respect to similar services. The terms for these affiliate leases range from one to fifteen years. Leases with affiliates represent approximately 87% of the undiscounted contractual future rental income from the Partnership’s leased assets.
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
The table below quantifies lease revenue for the three months ended March 31, 2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
Affiliate
|
|
$
|
38,887
|
|
|
$
|
36,087
|
|
|
|
|
|
Third-party
|
|
13,553
|
|
|
4,349
|
|
|
|
|
|
Total lease revenue
|
|
$
|
52,440
|
|
|
$
|
40,436
|
|
|
|
|
|
Undiscounted Cash Flows
The table below presents the fixed component of the undiscounted cash flows to be received for each of the periods presented for the Partnership’s operating leases with customers as of March 31, 2020:
|
|
|
|
|
|
Remainder of 2020
|
$
|
132,734
|
|
2021
|
175,481
|
|
2022
|
156,993
|
|
2023
|
131,012
|
|
2024
|
129,790
|
|
Thereafter
|
225,285
|
|
Total undiscounted future cash to be received
|
$
|
951,295
|
|
Assets Under Lease
The Partnership’s assets that are subject to lease are included in “Property, plant and equipment, net” within the Partnership’s condensed consolidated balance sheets. The table below quantifies by property, plant and equipment category the assets that are subject to lease as of March 31, 2020 and December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2020
|
|
December 31,
2019
|
Land
|
|
$
|
98,337
|
|
|
$
|
98,337
|
|
Pipelines
|
|
319,130
|
|
|
318,459
|
|
Terminals and equipment
|
|
83,400
|
|
|
83,149
|
|
Storage facilities and processing units
|
|
176,331
|
|
|
177,084
|
|
|
|
677,198
|
|
|
677,029
|
|
Accumulated depreciation
|
|
(84,300)
|
|
|
(77,243)
|
|
Net assets subject to lease
|
|
$
|
592,898
|
|
|
$
|
599,786
|
|
Deferred Revenue
The Partnership records deferred revenue when cash payments are received or due in advance of performance, including amounts which are refundable. Deferred revenue was $2,776 and $3,189 as of March 31, 2020 and December 31, 2019, respectively. The decrease in the deferred revenue balance as of March 31, 2020 is primarily driven by the timing and extent of cash payments received in advance of satisfying the Partnership’s performance obligations for the comparative periods.
The Partnership’s payment terms vary by the type and location of the customer and the services offered. The period between invoicing and when payment is due is not significant (i.e., generally within two months). For certain services and customer types, the Partnership requires payment before the services are performed for the customer.
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
3. ACQUISITIONS
Acquisitions from PBF
The following Acquisitions from PBF were transactions between affiliate companies. As a result, the acquisitions were accounted for as transfers of assets between entities under common control in accordance with GAAP. The assets and liabilities of the Acquisitions from PBF were transferred at their historical carrying value.
TVPC Acquisition
On April 24, 2019, the Partnership entered into a Contribution Agreement with PBF LLC, pursuant to which the Partnership acquired from PBF LLC all of the issued and outstanding limited liability company interests of TVP Holding Company LLC (“TVP Holding”), which held the remaining 50% equity interest in Torrance Valley Pipeline Company LLC (“TVPC”) (the “TVPC Acquisition”). The TVPC Acquisition closed on May 31, 2019 for total consideration of $200,000 in cash, which was financed through proceeds from the 2019 Registered Direct Offering (as defined in Note 8 “Equity” of the Notes to Condensed Consolidated Financial Statements) and borrowings under the Partnership’s Revolving Credit Facility (as defined in Note 7 “Debt” of the Notes to Condensed Consolidated Financial Statements). As a result of the TVPC Acquisition, the Partnership owns 100% of the equity interest in TVPC.
Acquisition Expenses
PBFX incurred acquisition-related costs of $95 for the three months ended March 31, 2020, primarily consisting of consulting and legal expenses related to pending and non-consummated acquisitions. Acquisition-related costs were $121 for the three months ended March 31, 2019, primarily consisting of consulting and legal expenses related to the TVPC Acquisition and other pending and non-consummated acquisitions. These costs are included in “General and administrative expenses” within the Partnership’s condensed consolidated statements of operations.
4. CURRENT EXPECTED CREDIT LOSSES
Credit Losses
The Partnership has exposure to credit losses through its collection of fees charged to customers for crude oil and refined products terminaling, pipeline, storage and processing services. The Partnership evaluates creditworthiness on an individual customer basis. The Partnership utilizes a financial review model for purposes of evaluating creditworthiness, which is based on information from financial statements and credit reports. The financial review model enables the Partnership to assess the customer’s risk profile and determine credit limits on the basis of their financial strength, including but not limited to, their liquidity, leverage, debt serviceability, longevity and how they pay their bills. The Partnership may require security in the form of letters of credit or cash payments in advance of product and services delivery for certain customers that are deemed higher risk. Additionally, the Partnership may hold customers’ product in storage at its facilities as collateral and/or deny access to its facilities, as allowable under commercial law or its contractual agreements, should payment not be received.
The Partnership reviews each customer’s credit risk profile at least annually or more frequently if warranted. Following the widespread market disruption that has resulted from the coronavirus disease 2019 (“COVID-19”) pandemic and related governmental and consumer responses, the Partnership has been performing ongoing credit reviews of its customers including monitoring for any negative credit events such as customer bankruptcy or insolvency events. Based on its credit assessments, the Partnership may adjust payment
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
terms or limit available trade credit for customers, and customers within certain industries, which are deemed to be at a higher risk.
The Partnership performs a quarterly allowance for doubtful accounts analysis to assess whether an allowance needs to be recorded for any outstanding trade receivables. In estimating credit losses, management reviews accounts that are past due, have known disputes or have experienced any negative credit events that may result in future collectability issues. There was no allowance for doubtful accounts recorded as of March 31, 2020 and December 31, 2019.
5. PROPERTY, PLANT AND EQUIPMENT, NET
Property, plant and equipment, net consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2020
|
|
December 31,
2019
|
Land
|
|
$
|
115,957
|
|
|
$
|
115,957
|
|
Pipelines
|
|
343,204
|
|
|
342,533
|
|
Terminals and equipment
|
|
315,712
|
|
|
315,322
|
|
Storage facilities and processing units
|
|
194,090
|
|
|
194,843
|
|
Construction in progress
|
|
13,084
|
|
|
8,093
|
|
|
|
982,047
|
|
|
976,748
|
|
Accumulated depreciation
|
|
(132,032)
|
|
|
(122,138)
|
|
Property, plant and equipment, net
|
|
$
|
850,015
|
|
|
$
|
854,610
|
|
Depreciation expense was $9,948 and $8,596 for the three months ended March 31, 2020 and 2019, respectively.
6. GOODWILL AND INTANGIBLES
The global crisis resulting from the spread of COVID-19 has had a substantial impact on the economy and overall consumer demand. As a result of the significant decrease in the Partnership’s unit price and market capitalization during the three months ended March 31, 2020, the Partnership deemed an impairment triggering event had occurred. As such, the Partnership performed an interim impairment assessment on its goodwill and indefinitely-lived intangibles assets as of March 31, 2020. As a result of the interim impairment test, the Partnership concluded that the carrying values of its goodwill and indefinitely-lived intangible assets were not impaired.
The Partnership’s net intangibles consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2020
|
|
December 31,
2019
|
Customer contracts
|
|
$
|
13,300
|
|
|
$
|
13,300
|
|
Customer relationships
|
|
5,900
|
|
|
5,900
|
|
|
|
19,200
|
|
|
19,200
|
|
Accumulated amortization
|
|
(3,035)
|
|
|
(1,701)
|
|
Total intangibles, net*
|
|
$
|
16,165
|
|
|
$
|
17,499
|
|
* Intangibles, net are included in “Other non-current assets” within the Partnership’s condensed consolidated balance sheets.
Amortization expense was $1,334 and $125 for the three months ended March 31, 2020 and 2019, respectively.
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
7. DEBT
Total debt was comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2020
|
|
December 31,
2019
|
2023 Notes
|
|
$
|
525,000
|
|
|
$
|
525,000
|
|
|
|
|
|
|
Revolving credit facility (a)(b)
|
|
383,000
|
|
|
283,000
|
|
Total debt outstanding
|
|
908,000
|
|
|
808,000
|
|
Unamortized debt issuance costs
|
|
(7,532)
|
|
|
(8,125)
|
|
Unamortized 2023 Notes premium
|
|
2,075
|
|
|
2,229
|
|
Net carrying value of debt
|
|
$
|
902,543
|
|
|
$
|
802,104
|
|
|
|
|
|
|
|
|
|
|
|
___________________
(a)PBFX had $4,768 outstanding letters of credit and $112,232 available under its $500,000 amended and restated revolving credit facility with Wells Fargo Bank, National Association, as administrative agent, and a syndicate of lenders (as amended, the “Revolving Credit Facility”) as of March 31, 2020.
(b)During the three months ended March 31, 2020, PBFX incurred borrowings of $100,000 under the Revolving Credit Facility primarily for general partnership purposes and to fund capital expenditures and working capital requirements.
Fair Value Measurement
A fair value hierarchy (Level 1, Level 2, or Level 3) is used to categorize fair value amounts based on the quality of inputs used to measure fair value. Accordingly, fair values derived from Level 1 inputs utilize quoted prices in active markets for identical assets or liabilities. Fair values derived from Level 2 inputs are based on quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are either directly or indirectly observable for the asset or liability. Level 3 inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability.
The estimated fair value of the Revolving Credit Facility approximates its carrying value, categorized as a Level 2 measurement, as this borrowing bears interest based on short-term floating market interest rates. The estimated fair value of the Partnership’s 6.875% Senior Notes due 2023 (the “2023 Notes”), categorized as a Level 2 measurement, was calculated based on the present value of future expected payments utilizing implied current market interest rates based on quoted prices of the 2023 Notes and was approximately $302,434 and $542,966 at March 31, 2020 and December 31, 2019, respectively. The carrying value and fair value of PBFX’s debt, exclusive of unamortized debt issuance costs and unamortized premium on the 2023 Notes, was $908,000 and $685,434 as of March 31, 2020, respectively, and $808,000 and $825,966 as of December 31, 2019, respectively.
8. EQUITY
PBFX had 32,197,760 common units held by the public outstanding as of March 31, 2020. PBF LLC owns 29,953,631 PBFX common units constituting an aggregate of 48.2% of PBFX’s limited partner interest as of March 31, 2020.
Unit Activity
The partnership agreement authorizes PBFX to issue an unlimited number of additional partnership interests for the consideration of, and on the terms and conditions determined by, PBFX’s general partner without the approval of the unitholders. It is possible that PBFX will fund future acquisitions through the issuance of additional common units, subordinated units or other partnership interests.
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
The following table presents changes in PBFX common units outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
62,130,035
|
|
|
45,348,663
|
|
|
|
Vesting of phantom units, net of forfeitures
|
|
21,356
|
|
|
158
|
|
|
|
New units issued
|
|
—
|
|
|
10,000,000
|
|
|
|
Balance at end of period
|
|
62,151,391
|
|
|
55,348,821
|
|
|
|
On February 28, 2019, the Partnership closed on the transaction contemplated by the Equity Restructuring Agreement with PBF LLC and PBF GP, pursuant to which PBFX’s incentive distribution rights (“IDRs”) held by PBF LLC were canceled and converted into 10,000,000 newly issued PBFX common units (the “IDR Restructuring”). On April 24, 2019, the Partnership entered into subscription agreements to sell an aggregate of 6,585,500 common units to certain institutional investors in a registered direct public offering (the “2019 Registered Direct Offering”) for gross proceeds of approximately $135,000. The 2019 Registered Direct Offering closed on April 29, 2019.
Additionally, 292,341 of the Partnership’s phantom units issued under the PBFX 2014 Long-Term Incentive Plan vested and were converted into common units held by certain directors, officers and current and former employees of our general partner or its affiliates during the year ended December 31, 2019.
Holders of any additional common units PBFX issues will be entitled to share equally with the then-existing common unitholders in PBFX’s distributions of available cash.
Noncontrolling Interest
Prior to the TVPC Acquisition, PBFX’s wholly-owned subsidiary, PBFX Operating Company LLC (“PBFX Op Co”), held a 50% controlling equity interest in TVPC, with the other 50% equity interest in TVPC held by TVP Holding, a subsidiary of PBF Holding. PBFX Op Co was the sole managing member of TVPC. PBFX, through its ownership of PBFX Op Co, consolidated the financial results of TVPC and recorded a noncontrolling interest for the economic interest in TVPC held by TVP Holding. Noncontrolling interest on the condensed consolidated statements of operations included the portion of net income or loss attributable to the economic interest in TVPC held by TVP Holding. Noncontrolling interest on the condensed consolidated balance sheets included the portion of net assets of TVPC attributable to TVP Holding.
Subsequent to the TVPC Acquisition, PBFX owns 100% of the equity interest in TVPC and no longer records a noncontrolling interest related to TVPC.
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
Equity Activity
The following tables summarize the changes in the carrying amount of the Partnership’s equity during the three months ended March 31, 2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Units
|
|
|
|
|
|
|
|
|
Balance at December 31, 2019
|
|
|
|
$
|
105,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly distributions to unitholders ($0.5200 per unit)
|
|
|
|
(32,703)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to the partners
|
|
|
|
34,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unit-based compensation expense*
|
|
|
|
1,302
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
(6)
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2020
|
|
|
|
$
|
108,489
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Inclusive of $201 of expense associated with the accelerated vesting of phantom units in March 2020 for nonretirement eligible employees in accordance with their grant agreements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Units
|
|
|
|
|
|
Noncontrolling Interest
|
|
Total Equity
|
Balance at December 31, 2018
|
|
|
|
$
|
23,718
|
|
|
|
|
|
|
$
|
169,472
|
|
|
$
|
193,190
|
|
Quarterly distributions to unitholders ($0.5050 per unit)
|
|
|
|
(28,313)
|
|
|
|
|
|
|
—
|
|
|
(28,313)
|
|
Distributions to TVPC members
|
|
|
|
—
|
|
|
|
|
|
|
(6,500)
|
|
|
(6,500)
|
|
Net income attributable to the partners
|
|
|
|
17,357
|
|
|
|
|
|
|
4,719
|
|
|
22,076
|
|
Unit-based compensation expense
|
|
|
|
964
|
|
|
|
|
|
|
—
|
|
|
964
|
|
Other
|
|
|
|
259
|
|
|
|
|
|
|
—
|
|
|
259
|
|
Balance at March 31, 2019
|
|
|
|
$
|
13,985
|
|
|
|
|
|
|
$
|
167,691
|
|
|
$
|
181,676
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Distributions
PBFX’s partnership agreement sets forth the calculation to be used to determine the amount and priority of cash distributions that the unitholders and general partner will receive.
During the three months ended March 31, 2020, PBFX made a distribution payment as follows:
|
|
|
|
|
|
|
|
Related Earnings Period:
|
Q4 2019
|
|
|
Distribution date
|
March 17, 2020
|
|
|
Record date
|
February 25, 2020
|
|
|
Per unit
|
$
|
0.5200
|
|
|
|
To public common unitholders
|
$
|
16,732
|
|
|
|
To PBF LLC
|
15,576
|
|
|
|
Total distribution
|
$
|
32,308
|
|
|
|
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
The quarterly distributions to limited partners for the three months ended March 31, 2020 and 2019 are shown in the table below. The Partnership’s distributions are declared subsequent to quarter end (distributions of $0.30 and $0.51 per unit declared for the three months ended March 31, 2020 and 2019, respectively); therefore, the table represents total estimated distributions applicable to the period in which the distributions were earned:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited partners’ distributions:
|
|
|
|
|
|
|
|
|
Common
|
|
$
|
18,844
|
|
|
$
|
31,952
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total distributions
|
|
$
|
18,844
|
|
|
$
|
31,952
|
|
|
|
|
|
Total cash distributions (1)
|
|
$
|
18,705
|
|
|
$
|
31,716
|
|
|
|
|
|
(1) Excludes phantom unit distributions, which are accrued and paid upon vesting.
9. NET INCOME PER UNIT
Earnings in excess of distributions are allocated to the limited partners based on their respective ownership interests. Payments made to PBFX’s unitholders are determined in relation to actual distributions declared and are not based on the net income (loss) allocations used in the calculation of net income (loss) per unit.
Diluted net income per unit includes the effect of potentially dilutive units of PBFX’s common units that consist of unvested phantom units. There were 168,000 and 0 anti-dilutive phantom units for the three months ended March 31, 2020 and 2019, respectively.
The following table shows the calculation of net income per limited partner unit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
|
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to the partners:
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions declared
|
|
$
|
18,844
|
|
|
|
|
|
|
$
|
31,952
|
|
|
|
|
|
Earnings less distributions
|
|
15,969
|
|
|
|
|
|
|
(14,595)
|
|
|
|
|
|
Net income attributable to the partners
|
|
$
|
34,813
|
|
|
|
|
|
|
$
|
17,357
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average units outstanding - basic
|
|
62,370,927
|
|
|
|
|
|
|
49,151,927
|
|
|
|
|
|
Weighted-average units outstanding - diluted
|
|
62,473,094
|
|
|
|
|
|
|
49,318,133
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per limited partner unit - basic
|
|
$
|
0.56
|
|
|
|
|
|
|
$
|
0.35
|
|
|
|
|
|
Net income per limited partner unit - diluted
|
|
0.56
|
|
|
|
|
|
|
0.35
|
|
|
|
|
|
10. COMMITMENTS AND CONTINGENCIES
Environmental Matters
PBFX’s assets, along with PBF Energy’s refineries, are subject to extensive and frequently changing federal, state and local laws and regulations, including, but not limited to, those relating to the discharge of materials into the environment or that otherwise relate to the protection of the environment, waste management
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
and the characteristics and the composition of fuels. Compliance with existing and anticipated laws and regulations can increase the overall cost of operating the Partnership’s assets, including remediation, operating costs and capital costs to construct, maintain and upgrade equipment and facilities.
PBFX recorded a total liability related to environmental remediation costs at certain of its assets of $2,316 and $2,347 as of March 31, 2020 and December 31, 2019, respectively, related to existing environmental liabilities.
During the first quarter of 2019, the Partnership notified certain agencies of an oil sheen present in the Schuylkill River near one of its facilities. Clean-up, identification and mitigation of the source were immediately initiated. The Partnership is working on a remedial investigation and action plan with the state agency. Although response activities are nearly complete, remediation costs will not be finalized until the action plan is complete. Incremental costs are not expected to be material to the Partnership.
Contingent Consideration
In connection with the Partnership’s acquisition of CPI Operations LLC from Crown Point International LLC (“Crown Point”) in October 2018, the purchase and sale agreement between the Partnership and Crown Point included an earn-out provision related to an existing commercial agreement with a third party, based on the future results of certain of the acquired idled assets (the “Contingent Consideration”). Pursuant to the purchase and sale agreement, the Partnership and Crown Point will share equally in the future operating profits of the restarted assets, as defined in the purchase and sale agreement, over a contractual term of up to three years starting in 2019. The Contingent Consideration recorded was $27,026 and $26,086 as of March 31, 2020 and December 31, 2019, respectively, representing the present value of expected future payments discounted at a blended rate of 8.79%. The short-term Contingent Consideration is included in “Accrued liabilities” and the long-term Contingent Consideration is included in “Other long-term liabilities” within the Partnership’s condensed consolidated balance sheets. At March 31, 2020, the estimated undiscounted liability totaled $31,006 based on the Partnership’s anticipated total annual earn-out payments. The acquired idled assets that are subject to the Contingent Consideration recommenced operations in October 2019.
The Contingent Consideration at March 31, 2020 is categorized in Level 3 of the fair value hierarchy and is estimated using a discounted cash flow model based on management’s estimate of the future cash flows associated with the recommenced idled assets, a risk free rate of return of 2.9% and a discount rate of 6.0%. The change in fair value of the obligation during the three months ended March 31, 2020 was impacted primarily due to the change in estimated future cash flows of the assets and accretion on the discounted liability. There were no material changes in the fair value of the Contingent Consideration for the three months ended March 31, 2020 and 2019.
11. RELATED PARTY TRANSACTIONS
Agreements with PBF Energy Entities
Commercial Agreements
PBFX currently derives a majority of its revenue from long-term, fee-based agreements with PBF Holding, which generally include MVCs and contractual fee escalations for inflation adjustments and certain increases in operating costs. PBFX believes the terms and conditions under these agreements, as well as the Omnibus Agreement and the Services Agreement (each as defined below), each with PBF Holding, are generally no less favorable to either party than those that could have been negotiated with unaffiliated parties with respect to similar services.
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
Refer to the 2019 Form 10-K for a more complete description of PBFX’s commercial agreements with PBF Holding, including those identified as leases, which were entered into prior to 2020. No new agreements, or amendments, were entered into during the three months ended March 31, 2020.
Other Agreements
In addition to the commercial agreements described above, PBFX has entered into an omnibus agreement with PBF GP, PBF LLC and PBF Holding, which has been amended and restated in connection with certain of the Acquisitions from PBF (as amended, the “Omnibus Agreement”). This agreement addresses the payment of an annual fee for the provision of various general and administrative services and reimbursement of salary and benefit costs for certain PBF Energy employees. The annual fee was increased to $8,275 effective as of January 1, 2020.
Additionally, PBFX has entered into an operation and management services and secondment agreement with PBF Holding and certain of its subsidiaries (as amended, the “Services Agreement”), pursuant to which PBF Holding and its subsidiaries provide PBFX with the personnel necessary for the Partnership to perform its obligations under its commercial agreements. PBFX reimburses PBF Holding for the use of such employees and the provision of certain infrastructure-related services to the extent applicable to its operations, including storm water discharge and waste water treatment, steam, potable water, access to certain roads and grounds, sanitary sewer access, electrical power, emergency response, filter press, fuel gas, API solids treatment, fire water and compressed air. The Services Agreement will terminate upon the termination of the Omnibus Agreement, provided that the Partnership may terminate any service upon 30-days’ notice.
Refer to the 2019 Form 10-K for a more complete description of the Omnibus Agreement and the Services Agreement.
Summary of Transactions
A summary of revenue and expense transactions with the Partnership’s affiliates, including expenses directly charged and allocated to the Partnership, is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
Revenue
|
|
$
|
75,543
|
|
|
$
|
71,332
|
|
|
|
|
|
Operating and maintenance expenses
|
|
2,171
|
|
|
2,105
|
|
|
|
|
|
General and administrative expenses
|
|
1,996
|
|
|
1,762
|
|
|
|
|
|
12. SEGMENT INFORMATION
The Partnership’s operations are comprised of operating segments, which are strategic business units that offer different services in various geographical locations. PBFX has evaluated the performance of each operating segment based on its respective operating income. The operating segments adhere to the accounting polices used for the consolidated financial statements, as described in Note 2 “Summary of Accounting Policies” of the Notes to Consolidated Financial Statements in the 2019 Form 10-K.
The Partnership’s operating segments are organized into two reportable segments: (i) Transportation and Terminaling and (ii) Storage. Operations that are not included in either the Transportation and Terminaling or the Storage segments are included in Corporate. The Partnership does not have any foreign operations.
The Partnership’s Transportation and Terminaling segment consists of operating segments that include product terminals, pipelines, crude unloading facilities and other facilities capable of transporting and handling
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
crude oil, refined products and natural gas. The Partnership’s Storage segment consists of operating segments that include storage and other facilities capable of processing crude oil and handling crude oil, refined products and intermediates.
Revenue is generated from third-party transactions as well as commercial agreements entered into with PBF Holding under which the Partnership receives fees for transportation, terminaling, storage and processing services. The commercial agreements with PBF Holding are described in Note 11 “Related Party Transactions” of the Notes to Condensed Consolidated Financial Statements. Certain general and administrative expenses and interest and financing costs are included in Corporate as they are not directly attributable to a specific reporting segment. Identifiable assets are those used by the operating segments, whereas assets included in Corporate are principally cash, deposits and other assets that are not associated with operations specific to a reporting segment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2020
|
|
|
|
|
|
|
|
|
Transportation and Terminaling
|
|
Storage
|
|
Corporate
|
|
Consolidated Total
|
Total revenue
|
|
$
|
70,243
|
|
|
$
|
22,786
|
|
|
$
|
—
|
|
|
$
|
93,029
|
|
Depreciation and amortization
|
|
7,072
|
|
|
4,210
|
|
|
—
|
|
|
11,282
|
|
Income (loss) from operations
|
|
41,268
|
|
|
10,772
|
|
|
(4,387)
|
|
|
47,653
|
|
Other expense
|
|
—
|
|
|
—
|
|
|
12,840
|
|
|
12,840
|
|
Capital expenditures
|
|
3,626
|
|
|
2,454
|
|
|
—
|
|
|
6,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2019
|
|
|
|
|
|
|
|
|
Transportation and Terminaling
|
|
Storage
|
|
Corporate
|
|
Consolidated Total
|
Total revenue
|
|
$
|
65,959
|
|
|
$
|
12,886
|
|
|
$
|
—
|
|
|
$
|
78,845
|
|
Depreciation and amortization
|
|
6,901
|
|
|
1,820
|
|
|
—
|
|
|
8,721
|
|
Income (loss) from operations
|
|
36,551
|
|
|
3,657
|
|
|
(6,010)
|
|
|
34,198
|
|
Other expense
|
|
—
|
|
|
—
|
|
|
12,122
|
|
|
12,122
|
|
Capital expenditures
|
|
10,544
|
|
|
676
|
|
|
—
|
|
|
11,220
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2020
|
|
|
|
|
|
|
|
|
Transportation and Terminaling
|
|
Storage
|
|
Corporate
|
|
Consolidated Total
|
Total assets
|
|
$
|
747,200
|
|
|
$
|
234,652
|
|
|
$
|
106,891
|
|
|
$
|
1,088,743
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2019
|
|
|
|
|
|
|
|
|
Transportation and Terminaling
|
|
Storage
|
|
Corporate
|
|
Consolidated Total
|
Total assets
|
|
$
|
726,374
|
|
|
$
|
228,495
|
|
|
$
|
18,133
|
|
|
$
|
973,002
|
|
PBF LOGISTICS LP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(IN THOUSANDS, EXCEPT UNIT AND PER UNIT DATA)
13. SUBSEQUENT EVENTS
Cash Distribution
On May 15, 2020, PBF GP’s board of directors announced a cash distribution, based on the results of the first quarter of 2020, of $0.30 per unit. The distribution is payable on June 17, 2020 to PBFX unitholders of record at the close of business on May 27, 2020.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
You should read the following discussion and analysis of our financial condition and results of operations together with the unaudited condensed consolidated financial statements and the notes thereto included elsewhere in this Form 10-Q. The following information and such unaudited condensed consolidated financial statements should also be read in conjunction with the audited consolidated financial statements and related notes, together with our discussion and analysis of financial condition and results of operations in our 2019 Form 10-K. This discussion contains forward-looking statements that are based on management’s current expectations, estimates and projections about our business and operations. The cautionary statements made in this Form 10-Q should be read as applying to all related forward-looking statements wherever they appear in this Form 10-Q. Our actual results may differ materially from those currently anticipated and expressed in such forward-looking statements as a result of a number of factors. You should read “Risk Factors” in our 2019 Form 10-K and “Cautionary Note Regarding Forward-Looking Statements” in this Form 10-Q. In this Item 2, all references to “we,” “us,” “our,” the “Partnership,” “PBFX” or similar terms for periods prior to the effective dates of each of the Acquisitions from PBF (as defined below) refer to the Predecessor. For periods subsequent to the effective dates of each of the Acquisitions from PBF, these terms refer to the Partnership and its subsidiaries.
Overview
We are a fee-based, growth-oriented, Delaware master limited partnership formed in February 2013 by subsidiaries of PBF Energy to own or lease, operate, develop and acquire crude oil and refined petroleum products terminals, pipelines, storage facilities and similar logistics assets. PBF GP is our general partner and is wholly-owned by PBF LLC. PBF Energy is the sole managing member of PBF LLC and, as of March 31, 2020, owned 99.2% of the total economic interest in PBF LLC. As of March 31, 2020, PBF LLC owned 29,953,631 PBFX common units constituting an aggregate of 48.2% limited partner interest in PBFX, with the remaining 51.8% limited partner interest owned by public unitholders.
Our business includes the assets, liabilities and results of operations of certain crude oil, refined products, natural gas and intermediates terminaling, pipeline, storage and processing assets, including those previously operated and owned by PBF Holding’s subsidiaries and PBF Holding’s previously held subsidiaries.
Business Developments
COVID-19
The recent outbreak of the COVID-19 pandemic is negatively impacting worldwide economic and commercial activity and financial markets, as well as global demand for petroleum and petrochemical products. The COVID-19 pandemic and resulting governmental responses have also resulted in significant business and operational disruptions, including business closures, supply chain disruptions, travel restrictions, stay-at-home orders and limitations on the availability of workforces. While the COVID-19 pandemic is expected to adversely affect our business and operations, the full impact is unknown and rapidly evolving and the ultimate effect on our business is uncertain at this time. However, in light of the COVID-19 pandemic, we are taking necessary steps to mitigate potential adverse impacts on our business and operations as this pandemic continues, including reducing capital expenditures, decreasing operating expenses by reducing discretionary activities and third-party services and reducing our quarterly distribution. Due to the uncertainty of the full impact of the COVID-19 pandemic will have on our business, we have decided to reduce our quarterly distribution to our minimum quarterly distribution of $0.30 per unit, which represents a short term shift in our distribution strategy to build our cash flow coverage, de-lever our business and increase our financial resources as we continue to identify potential organic growth projects or strategic acquisitions. In addition, our parent sponsor and largest customer, PBF Energy, has taken similar steps to preserve liquidity and solidify its operations under the adverse market conditions caused by the COVID-19 pandemic.
On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) was signed into law. The CARES Act provides opportunities for additional liquidity, loan guarantees and other government programs to support companies affected by the COVID-19 pandemic and their employees. While we intend to continue to explore the CARES Act and its potential benefit to us, we currently have not sought any financial support or relief in the form of loans or grants under the CARES Act, and we may not be eligible, or able, to take advantage of such relief or any other available potential benefits in the future.
The full extent to which the COVID-19 pandemic impacts our business and operations, or that of our parent sponsor, will depend on the severity, location and duration of the effects and spread of COVID-19, the actions undertaken by national, regional and local governments and health officials to contain the virus or treat its effects, related consumer responses and how quickly and to what extent economic conditions improve and normal business and operating conditions resume. Refer to “Risk Factors” included in “Item 1A.” of this Form 10-Q for further information.
Principles of Combination and Consolidation and Basis of Presentation
In general, our Predecessor did not historically operate its assets for the purpose of generating revenue independent of other PBF Energy businesses that we support. In connection with, and subsequent to, our initial public offering (“IPO”), we have acquired certain assets from PBF LLC (collectively referred to as the “Contributed Assets”). Such acquisitions completed subsequent to the IPO were made through a series of dropdown transactions with PBF LLC (collectively referred to as the “Acquisitions from PBF”). Upon the closing of the IPO and the Acquisitions from PBF, we entered into commercial and service agreements with subsidiaries of PBF Energy, under which we operate our assets for the purpose of generating fee-based revenue. We receive, handle and transfer crude oil, refined products and natural gas from sources located throughout the U.S. and Canada and store crude oil, refined products and intermediates for PBF Energy in support of its refineries. In addition, we generate third-party revenue from certain of our assets.
Agreements with PBF Energy Entities
Commercial Agreements
We currently derive a majority of our revenue from long-term, fee-based agreements with PBF Holding, which generally include minimum volume commitment (“MVC”) stipulations and contractual fee escalations for inflation adjustments and certain increases in operating costs. We believe the terms and conditions under these agreements, as well as the Omnibus Agreement and the Services Agreement (each as defined below), each with PBF Holding, are generally no less favorable to either party than those that could have been negotiated with unaffiliated parties with respect to similar services.
Refer to our 2019 Form 10-K and Note 11 “Related Party Transactions” of the Notes to Condensed Consolidated Financial Statements included in “Item 1. Financial Statements” for a more complete description of our commercial agreements with PBF Holding, including those identified as leases.
Other Agreements
In addition to the commercial agreements described above, we entered into an omnibus agreement with PBF GP, PBF LLC and PBF Holding, which has been amended and restated in connection with certain of the Acquisitions from PBF (as amended, the “Omnibus Agreement”). This agreement addresses the payment of an annual fee for the provision of various general and administrative services and reimbursement of salary and benefit costs for certain PBF Energy employees. The annual fee was increased to $8.3 million effective as of January 1, 2020.
We have also entered into an operation and management services and secondment agreement with PBF Holding and certain of its subsidiaries (as amended, the “Services Agreement”), pursuant to which PBF Holding
and its subsidiaries provide us with the personnel necessary for us to perform our obligations under our commercial agreements. We reimburse PBF Holding for the use of such employees and the provision of certain infrastructure-related services to the extent applicable to our operations. The Services Agreement will terminate upon the termination of the Omnibus Agreement, provided that we may terminate any service upon 30-days’ notice.
Refer to our 2019 Form 10-K for a more complete description of the Omnibus Agreement and the Services Agreement.
Factors Affecting the Comparability of Our Financial Results
Our results of operations may not be comparable to our historical results of operations due to our recent acquisition activity, which is discussed in Note 3 “Acquisitions” of the Notes to Condensed Consolidated Financial Statements included in “Item 1. Financial Statements,” the cancellation and conversion of our incentive distribution rights held by PBF LLC, which is discussed in Note 8 “Equity” of the Notes to Condensed Consolidated Financial Statements included in “Item 1. Financial Statements,” recent debt and equity transactions and our annual inflation adjustment to our commercial agreements.
Other Factors That Will Significantly Affect Our Results
Supply and Demand for Crude Oil, Refined Products and Natural Gas. We generate revenue by charging fees for receiving, handling, transferring, storing, throughputting and processing crude oil, refined products and natural gas. A majority of our revenue is derived from MVC, fee-based commercial agreements with subsidiaries of PBF Energy with initial terms ranging from one to fifteen years, which enhance the stability of our cash flows. The volume of crude oil, refined products and natural gas that is throughput or stored depends substantially on PBF Energy’s operational needs which are largely impacted by refining margins. Refining margins are greatly dependent upon the price of crude oil or other refinery feedstocks, refined products and natural gas.
Factors driving the prices of petroleum-based commodities include supply and demand for crude oil, gasoline and other refined products. Supply and demand for these products depend on numerous factors outside of our control, including changes in domestic and foreign economies, weather conditions, domestic and foreign political affairs, production levels, logistics constraints, availability of imports, marketing of competitive fuels, crude oil price differentials and government regulation. The impact of the unprecedented global health and economic crisis sparked by the COVID-19 pandemic was amplified late in the quarter ended March 31, 2020 due to movements made by the world’s largest oil producers to increase market share in the current environment. This created simultaneous shocks in oil supply and demand resulting in an economic challenge to our industry which has not occurred since our formation. This combination has resulted in significant demand destruction for refined petroleum products and abnormal volatility in oil commodity prices, which may continue for the foreseeable future. This overall demand destruction and market environment could lead to lower storage or throughput volumes processed at our assets, which could negatively impact our results of operations and cash flows. While it is impossible to estimate the duration or complete financial impact of the COVID-19 pandemic, a significant portion of the negative impacts and risk to us are mitigated through our MVCs within the commercial agreements with PBF Holding. Refer to “Risk Factors” included in “Item 1A.” of this Form 10-Q and of our 2019 Form 10-K.
Acquisition and Organic Growth Opportunities. We may acquire additional logistics assets from PBF Energy or third parties. Under our Omnibus Agreement, subject to certain exceptions, we have a right of first offer on certain logistics assets owned by PBF Energy to the extent PBF Energy decides to sell, transfer or otherwise dispose of any of those assets. We also have a right of first offer to acquire additional logistics assets that PBF Energy may construct or acquire in the future. Our commercial agreements provide us with options to purchase certain assets at PBF Holding’s refineries related to our business in the event PBF Energy permanently shuts down PBF Holding’s refineries. In addition, our commercial agreements provide us with the right to use
certain assets at PBF Holding’s refineries in the event of a temporary shutdown. Furthermore, we may pursue strategic asset acquisitions from third parties or organic growth projects to the extent such acquisitions or projects complement our or PBF Energy’s existing asset base or provide attractive potential returns. Identifying and executing acquisitions and organic growth projects is a key part of our strategy, and we believe that we are well-positioned to acquire logistics assets from PBF Energy and third parties should such opportunities arise. However, if we do not complete acquisitions or organic growth projects on economically acceptable terms, our future growth will be limited, and the acquisitions or projects we do complete may reduce, rather than increase, our cash available for distribution. These acquisitions and organic growth projects could also affect the comparability of our results from period to period. We expect to fund future growth capital expenditures primarily from a combination of cash-on-hand, borrowings under our $500,000 amended and restated revolving credit facility (as amended, the “Revolving Credit Facility”) and the issuance of additional equity or debt securities. To the extent we issue additional units to fund future acquisitions or expansion capital expenditures, the payments of distributions on those additional units may increase the risk that we will be unable to maintain or increase our per unit distribution level.
Third-Party Business. As of March 31, 2020, PBF Holding accounts for a substantial majority of our revenue and we continue to expect that a majority of our revenue for the foreseeable future will be derived from operations supporting PBF Holding’s refineries. We are examining further diversification of our customer base by potentially developing additional third-party throughput volumes in our existing system and continuing to expand our asset portfolio to service third-party customers. Unless we are successful in attracting additional third-party customers, our ability to increase volumes will be dependent on PBF Holding, which has no obligation under our commercial agreements to supply our facilities with additional volumes in excess of its MVCs. If we are unable to increase throughput or storage volumes, future growth may be limited.
How We Evaluate Our Operations
Our management uses a variety of financial and operating metrics to analyze our business and segment performance. These metrics are significant factors in assessing our operating results and profitability and include, but are not limited to, volumes, including terminal and pipeline throughput and storage capacity; operating and maintenance expenses; and EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow. We define EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow below.
Volumes. The amount of revenue we generate primarily depends on the volumes of crude oil, refined products and natural gas that we throughput at our terminaling and pipeline operations and our available storage capacity. These volumes are primarily affected by the supply of and demand for crude oil, refined products and natural gas in the markets served directly or indirectly by our assets. Although PBF Energy has committed to minimum volumes under certain commercial agreements, our results of operations will be impacted by:
•PBF Energy’s utilization of our assets in excess of MVCs;
•our ability to identify and execute accretive acquisitions and organic expansion projects and capture incremental PBF Energy or third-party volumes; and
•our ability to increase throughput volumes at our facilities and provide additional ancillary services at those terminals and pipelines.
Operating and Maintenance Expenses. Our management seeks to maximize the profitability of our operations by effectively managing operating and maintenance expenses. These expenses are comprised primarily of labor expenses, outside contractor expenses, utility costs, insurance premiums, repairs and maintenance expenses and related property taxes. These expenses generally remain relatively stable across broad ranges of throughput volumes but can fluctuate from period to period depending on the mix of activities performed during that period and the timing of these expenses. We will seek to manage our maintenance
expenditures on our assets by scheduling maintenance over time to avoid significant variability in our maintenance expenditures and to minimize their impact on our cash flow.
EBITDA, EBITDA Attributable to PBFX, Adjusted EBITDA and Distributable Cash Flow. We define EBITDA as net income (loss) before net interest expense (including amortization of loan fees and debt premium and accretion on discounted liabilities), income tax expense, depreciation, amortization and change in contingent consideration. We define EBITDA attributable to PBFX as net income (loss) attributable to PBFX before net interest expense (including amortization of loan fees and debt premium and accretion on discounted liabilities), income tax expense, depreciation, amortization and change in contingent consideration attributable to PBFX, which excludes the results of Acquisitions from PBF prior to the effective dates of such transactions and earnings attributable to the CPI earn-out (the portion of earnings associated with an earn-out provision related to the purchase of CPI Operations LLC (“CPI”)(the “Contingent Consideration”)). We define Adjusted EBITDA as EBITDA attributable to PBFX excluding acquisition and transaction costs, non-cash unit-based compensation expense and items that meet the conditions of unusual, infrequent and/or non-recurring charges. We define distributable cash flow as EBITDA attributable to PBFX plus non-cash unit-based compensation expense, less cash interest, maintenance capital expenditures attributable to PBFX and income taxes. Distributable cash flow will not reflect changes in working capital balances. EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow are not presentations made in accordance with U.S. generally accepted accounting principles (“GAAP”).
EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow are non-GAAP supplemental financial measures that management and external users of our condensed consolidated financial statements, such as industry analysts, investors, lenders and rating agencies, may use to assess:
•our operating performance as compared to other publicly traded partnerships in the midstream energy industry, without regard to historical cost basis or, in the case of EBITDA, financing methods;
•the ability of our assets to generate sufficient cash flow to make distributions to our unitholders;
•our ability to incur and service debt and fund capital expenditures; and
•the viability of acquisitions and other capital expenditure projects and the economic returns on various investment opportunities.
We believe that the presentation of EBITDA, EBITDA attributable to PBFX and Adjusted EBITDA provides useful information to investors in assessing our financial condition and results of operations and assists in evaluating our ongoing operating performance for current and comparative periods. We believe that the presentation of distributable cash flow provides useful information to investors as it is a widely accepted financial indicator used by investors to compare partnership performance and provides investors with another perspective of the operating performance of our assets and the cash our business is generating. EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow should not be considered alternatives to net income, income from operations, net cash provided by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow have important limitations as analytical tools because they exclude some, but not all, items that affect net income and net cash provided by operating activities. Additionally, because EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow may be defined differently by other companies in our industry, our definitions of such measures may not be comparable to similarly titled measures of other companies, thereby diminishing their utility. EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow are reconciled to net income and net cash provided by operating activities in “—Results of Operations” below.
Results of Operations
A discussion and analysis of the factors contributing to our results of operations are presented below. The financial statements, together with the following information, are intended to provide investors with a reasonable basis for assessing our historical operations but should not serve as the only criteria for predicting our future performance.
Combined Overview. The following tables summarize our results of operations and financial data for the three months ended March 31, 2020 and 2019. The following data should be read in conjunction with our Condensed Consolidated Financial Statements and the Notes thereto included in “Item 1. Financial Statements.”
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
Affiliate
|
|
$
|
75,543
|
|
|
$
|
71,332
|
|
|
|
|
|
Third-party
|
|
17,486
|
|
|
7,513
|
|
|
|
|
|
Total revenue
|
|
93,029
|
|
|
78,845
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
Operating and maintenance expenses
|
|
29,501
|
|
|
29,916
|
|
|
|
|
|
General and administrative expenses
|
|
4,387
|
|
|
6,010
|
|
|
|
|
|
Depreciation and amortization
|
|
11,282
|
|
|
8,721
|
|
|
|
|
|
Change in contingent consideration
|
|
206
|
|
|
—
|
|
|
|
|
|
Total costs and expenses
|
|
45,376
|
|
|
44,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
47,653
|
|
|
34,198
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense:
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
(11,849)
|
|
|
(10,913)
|
|
|
|
|
|
Amortization of loan fees and debt premium
|
|
(439)
|
|
|
(449)
|
|
|
|
|
|
Accretion on discounted liabilities
|
|
(552)
|
|
|
(760)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
34,813
|
|
|
22,076
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interest
|
|
—
|
|
|
4,719
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to PBF Logistics LP unitholders
|
|
$
|
34,813
|
|
|
$
|
17,357
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other data:
|
|
|
|
|
|
|
|
|
EBITDA attributable to PBFX
|
|
$
|
56,309
|
|
|
$
|
36,822
|
|
|
|
|
|
Adjusted EBITDA
|
|
57,938
|
|
|
42,957
|
|
|
|
|
|
Distributable cash flow
|
|
40,775
|
|
|
25,413
|
|
|
|
|
|
Capital expenditures
|
|
6,080
|
|
|
11,220
|
|
|
|
|
|
Reconciliation of Non-GAAP Financial Measures
As described in “How We Evaluate Our Operations,” our management uses EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow to analyze our performance. The following table presents a reconciliation of EBITDA, EBITDA attributable to PBFX and distributable cash flow to net income, which is the most directly comparable GAAP financial measure of operating performance on a historical basis, for the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
Net income
|
|
$
|
34,813
|
|
|
$
|
22,076
|
|
|
|
|
|
Interest expense, net
|
|
11,849
|
|
|
10,913
|
|
|
|
|
|
Amortization of loan fees and debt premium
|
|
439
|
|
|
449
|
|
|
|
|
|
Accretion on discounted liabilities
|
|
552
|
|
|
760
|
|
|
|
|
|
Change in contingent consideration
|
|
206
|
|
|
—
|
|
|
|
|
|
Depreciation and amortization
|
|
11,282
|
|
|
8,721
|
|
|
|
|
|
EBITDA
|
|
59,141
|
|
|
42,919
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Noncontrolling interest EBITDA
|
|
—
|
|
|
6,097
|
|
|
|
|
|
Less: Earnings attributable to the CPI earn-out
|
|
2,832
|
|
|
—
|
|
|
|
|
|
EBITDA attributable to PBFX
|
|
56,309
|
|
|
36,822
|
|
|
|
|
|
Non-cash unit-based compensation expense
|
|
1,302
|
|
|
964
|
|
|
|
|
|
Cash interest
|
|
(11,988)
|
|
|
(11,136)
|
|
|
|
|
|
Maintenance capital expenditures attributable to PBFX
|
|
(4,848)
|
|
|
(1,237)
|
|
|
|
|
|
Distributable cash flow
|
|
$
|
40,775
|
|
|
$
|
25,413
|
|
|
|
|
|
The following table presents a reconciliation of EBITDA, EBITDA attributable to PBFX and distributable cash flow to net cash provided by operating activities, which is the most directly comparable GAAP financial measure of liquidity on a historical basis, for the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
18,647
|
|
|
$
|
38,209
|
|
|
|
|
|
Change in operating assets and liabilities
|
|
29,947
|
|
|
(5,239)
|
|
|
|
|
|
Interest expense, net
|
|
11,849
|
|
|
10,913
|
|
|
|
|
|
Non-cash unit-based compensation expense
|
|
(1,302)
|
|
|
(964)
|
|
|
|
|
|
EBITDA
|
|
59,141
|
|
|
42,919
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Noncontrolling interest EBITDA
|
|
—
|
|
|
6,097
|
|
|
|
|
|
Less: Earnings attributable to the CPI earn-out
|
|
2,832
|
|
|
—
|
|
|
|
|
|
EBITDA attributable to PBFX
|
|
56,309
|
|
|
36,822
|
|
|
|
|
|
Non-cash unit-based compensation expense
|
|
1,302
|
|
|
964
|
|
|
|
|
|
Cash interest
|
|
(11,988)
|
|
|
(11,136)
|
|
|
|
|
|
Maintenance capital expenditures attributable to PBFX
|
|
(4,848)
|
|
|
(1,237)
|
|
|
|
|
|
Distributable cash flow
|
|
$
|
40,775
|
|
|
$
|
25,413
|
|
|
|
|
|
The following table presents a reconciliation of EBITDA, EBITDA attributable to PBFX and Adjusted EBITDA to net income, which is the most directly comparable GAAP financial measure of operating performance on a historical basis, for the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
Net income
|
|
$
|
34,813
|
|
|
$
|
22,076
|
|
|
|
|
|
Interest expense, net
|
|
11,849
|
|
|
10,913
|
|
|
|
|
|
Amortization of loan fees and debt premium
|
|
439
|
|
|
449
|
|
|
|
|
|
Accretion on discounted liabilities
|
|
552
|
|
|
760
|
|
|
|
|
|
Change in contingent consideration
|
|
206
|
|
|
—
|
|
|
|
|
|
Depreciation and amortization
|
|
11,282
|
|
|
8,721
|
|
|
|
|
|
EBITDA
|
|
59,141
|
|
|
42,919
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Noncontrolling interest EBITDA
|
|
—
|
|
|
6,097
|
|
|
|
|
|
Less: Earnings attributable to the CPI earn-out
|
|
2,832
|
|
|
—
|
|
|
|
|
|
EBITDA attributable to PBFX
|
|
56,309
|
|
|
36,822
|
|
|
|
|
|
Acquisition and transaction costs
|
|
95
|
|
|
2,153
|
|
|
|
|
|
Non-cash unit-based compensation expense
|
|
1,302
|
|
|
964
|
|
|
|
|
|
East Coast Terminals environmental remediation costs
|
|
232
|
|
|
2,136
|
|
|
|
|
|
PNGPC tariff true-up adjustment
|
|
—
|
|
|
882
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
57,938
|
|
|
$
|
42,957
|
|
|
|
|
|
Three Months Ended March 31, 2020 Compared to the Three Months Ended March 31, 2019
Summary.
Our net income for the three months ended March 31, 2020 increased by approximately $12.7 million to $34.8 million from $22.1 million for the three months ended March 31, 2019, details of which are shown in the following graph and further described below.
The increase in net income was primarily due to the following:
•an increase in total revenue of approximately $14.2 million, or 18.0%, primarily attributable to the recommencement of operations of certain assets at our East Coast storage facility, operations of recently constructed assets and inflation rate adjustments implemented in accordance with certain of our commercial agreements (the “Inflation Rate Increase”);
•a decrease in operating and maintenance expenses of approximately $0.4 million, or 1.4%, as a result of decreased utility expenses due to lower energy rates and lower environmental clean-up remediation costs (refer to Note 10 “Commitments and Contingencies” of the Notes to Condensed Consolidated Financial Statements included in “Item 1. Financial Statements” for a more complete description of our environmental clean-up remediation costs), offset by expenses related to the recommencement of operations of certain assets and higher insurance expenses; and
•a decrease in general and administrative expenses of approximately $1.6 million, or 27.0%, as a result of decreased acquisition costs, offset by higher unit-based compensation expense;
offset by the following:
•an increase in depreciation and amortization expenses of approximately $2.6 million, or 29.4%, related to the timing of acquisitions and new assets being placed in service;
•an increase in change in contingent consideration of approximately $0.2 million as a result of the change in estimated future payouts associated with the Contingent Consideration; and
•an increase in other expenses of approximately $0.7 million, or 5.9%, primarily related to an increase in interest expense as a result of higher borrowings under our Revolving Credit Facility.
EBITDA attributable to PBFX for the three months ended March 31, 2020 increased by approximately $19.5 million to $56.3 million from $36.8 million for the three months ended March 31, 2019 due to the factors noted above, excluding the impact of depreciation and amortization, interest expense, net, amortization of loan fees and debt premium, accretion on discounted liabilities, change in contingent consideration, noncontrolling interest and earnings attributable to the CPI earn-out.
Adjusted EBITDA for the three months ended March 31, 2020 increased by approximately $15.0 million to $57.9 million from $43.0 million for the three months ended March 31, 2019 due to the factors noted above, excluding the impact of acquisition and transaction costs, unit-based compensation, certain environmental remediation costs and certain tariff true-up adjustments.
Segment Information
Our operations are comprised of operating segments, which are strategic business units that offer different services in various geographical locations. We review operations in two reportable segments: (i) Transportation and Terminaling and (ii) Storage. Decisions concerning the allocation of resources and assessment of operating performance are made based on this segmentation. Management measures the operating performance of each of our reportable segments based on the segment operating income. Segment operating income is defined as net revenue less operating expenses and depreciation and amortization. General and administrative expenses and interest expenses not included in the Transportation and Terminaling and Storage segments are included in Corporate. Segment reporting is further discussed in Note 12 “Segment Information” of the Notes to Condensed Consolidated Financial Statements included in “Item 1. Financial Statements.”
Transportation and Terminaling Segment
The following table and discussion provide an explanation of our results of operations of the Transportation and Terminaling segment for the three months ended March 31, 2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
(in thousands, except for total throughput and lease tank capacity)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
Affiliate
|
|
$
|
65,141
|
|
|
$
|
61,429
|
|
|
|
|
|
Third-party
|
|
5,102
|
|
|
4,530
|
|
|
|
|
|
Total revenue
|
|
70,243
|
|
|
65,959
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
Operating and maintenance expenses
|
|
21,903
|
|
|
22,507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
7,072
|
|
|
6,901
|
|
|
|
|
|
Total costs and expenses
|
|
28,975
|
|
|
29,408
|
|
|
|
|
|
Transportation and Terminaling Segment Operating Income
|
|
$
|
41,268
|
|
|
$
|
36,551
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key Operating Information
|
|
|
|
|
|
|
|
|
Transportation and Terminaling Segment
|
|
|
|
|
|
|
|
|
Terminals
|
|
|
|
|
|
|
|
|
Total throughput (bpd) (1)
|
|
300,392
|
|
|
249,781
|
|
|
|
|
|
Lease tank capacity (average lease capacity barrels per month) (2)
|
|
2,051,043
|
|
|
2,415,744
|
|
|
|
|
|
Pipelines
|
|
|
|
|
|
|
|
|
Total throughput (bpd) (1)
|
|
162,527
|
|
|
147,149
|
|
|
|
|
|
Lease tank capacity (average lease capacity barrels per month) (2)
|
|
1,147,823
|
|
|
1,175,024
|
|
|
|
|
|
(1) Calculated as the sum of the average throughput per day for each asset group for the period presented.
(2) Lease capacity is based on tanks in service and average lease capacity available during the period.
Three Months Ended March 31, 2020 Compared to the Three Months Ended March 31, 2019
Our Transportation and Terminaling operating income for the three months ended March 31, 2020 increased by approximately $4.7 million to $41.3 million from $36.6 million for the three months ended March 31, 2019, details of which are shown in the following graph and further described below.
The increase in operating income was primarily due to the following:
•an increase in total revenue of approximately $4.3 million, or 6.5%, primarily attributable to the operations of recently constructed assets and the Inflation Rate Increase; and
•a decrease in operating and maintenance expenses of approximately $0.6 million, or 2.7%, as a result of decreased utility expenses due to lower energy rates and lower environmental clean-up remediation costs, offset by higher insurance expenses;
offset by the following:
•an increase in depreciation and amortization expenses of approximately $0.2 million, or 2.5%, related to the timing of acquisitions and new assets being placed in service.
Storage Segment
The following table and discussion provide an explanation of our results of operations of the Storage segment for the three months ended March 31, 2020 and 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
|
|
|
(in thousands, except for storage capacity reserved and total throughput)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
Affiliate
|
|
$
|
10,402
|
|
|
$
|
9,903
|
|
|
|
|
|
Third-party
|
|
12,384
|
|
|
2,983
|
|
|
|
|
|
Total revenue
|
|
22,786
|
|
|
12,886
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
Operating and maintenance expenses
|
|
7,598
|
|
|
7,409
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
4,210
|
|
|
1,820
|
|
|
|
|
|
Change in contingent consideration
|
|
206
|
|
|
—
|
|
|
|
|
|
Total costs and expenses
|
|
12,014
|
|
|
9,229
|
|
|
|
|
|
Storage Segment Operating Income
|
|
$
|
10,772
|
|
|
$
|
3,657
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key Operating Information
|
|
|
|
|
|
|
|
|
Storage Segment
|
|
|
|
|
|
|
|
|
Storage capacity reserved (average shell capacity barrels per month) (1)
|
|
7,607,643
|
|
|
7,932,693
|
|
|
|
|
|
Total throughput (bpd) (2)
|
|
25,254
|
|
|
—
|
|
|
|
|
|
(1) Storage capacity is based on tanks in service and average shell capacity available during the period.
(2) Calculated as the sum of the average throughput per day for each asset group for the period presented.
Three Months Ended March 31, 2020 Compared to the Three Months Ended March 31, 2019
Our Storage operating income for the three months ended March 31, 2020 increased by approximately $7.1 million to $10.8 million from $3.7 million for the three months ended March 31, 2019, details of which are shown in the following graph and further described below.
The increase in operating income was primarily due to the following:
•an increase in total revenue of approximately $9.9 million, or 76.8%, primarily attributable to the recommencement of operations of certain assets at our East Coast storage facility and the Inflation Rate Increase;
offset by the following:
•an increase in operating and maintenance expenses of approximately $0.2 million, or 2.6%, as a result of the recommencement of operations of certain assets and higher insurance expenses;
•an increase in depreciation and amortization expenses of approximately $2.4 million, or 131.3%, related to the timing of acquisitions and new assets being placed in service; and
•an increase in change in contingent consideration of approximately $0.2 million as a result of the change in estimated future payouts associated with the Contingent Consideration.
Liquidity and Capital Resources
Due to the COVID-19 pandemic and the current extraordinary and volatile market conditions, our business and operating results could be impacted due to demand destruction as a result of the worldwide economic slowdown and governmental responses, including travel restrictions and stay-at-home orders which may have a negative impact on our liquidity due to changes in the usage and level of demand for our services, including a reduction in third-party and incremental affiliate revenue. We continue to expect our ongoing sources of liquidity to include cash generated from operations (a significant portion of which are supported by MVCs in our commercial agreements), borrowings under our Revolving Credit Facility and issuances of additional debt and equity securities as appropriate given market conditions. Additionally, we have initiated certain cash preservation measures in the current environment, including reducing our quarterly distribution. While it is impossible to estimate the duration or complete financial impact of the COVID-19 pandemic and volatile market conditions, we expect that these sources of funds will be adequate to provide for our short-term and long-term liquidity needs, including our debt service, capital expenditures and distributions on our units. We may also pursue other strategic initiatives to strengthen our financial position, including debt and/or equity securities repurchases, to the extent such initiatives can be funded without impairing our liquidity. Refer to “Risk Factors” included in “Item 1A.” of this Form 10-Q for further information.
Our largest customer is our affiliate, PBF Holding, a subsidiary of our parent sponsor. PBF Energy has announced several steps it has initiated as part of a strategic plan to navigate current volatile markets and preserve or enhance its liquidity, including asset sales and new debt issuances, reductions in capital and
operating expenditures, suspension of its dividend and exploring other potential opportunistic financing activities. We believe such actions will allow PBF Energy to continue to honor its commercial agreements with us.
Due to the uncertainty of the full impact of the COVID-19 pandemic will have on our business, we have decided to reduce our quarterly distribution to our minimum quarterly distribution of $0.30 per unit, which represents a short term shift in our distribution strategy to build our cash flow coverage, de-lever our business and increase our financial resources as we continue to pursue potential organic growth projects or strategic acquisition opportunities. However, we intend to continue to pay at least the minimum quarterly distribution of $0.30 per unit per quarter, or $1.20 per unit on an annualized basis, which aggregates to approximately $18.9 million per quarter and approximately $75.6 million on an annualized basis based on the number of common units outstanding as of March 31, 2020.
During the three months ended March 31, 2020, we made cash distribution payments as follows (in thousands except per unit data):
|
|
|
|
|
|
|
|
Related Earnings Period:
|
Q4 2019
|
|
|
Distribution date
|
March 17, 2020
|
|
|
Record date
|
February 25, 2020
|
|
|
Per unit
|
$
|
0.5200
|
|
|
|
To public common unitholders
|
$
|
16,732
|
|
|
|
To PBF LLC
|
15,576
|
|
|
|
Total distribution
|
$
|
32,308
|
|
|
|
Credit Facilities
The Revolving Credit Facility is available to fund working capital, acquisitions, distributions and capital expenditures and for other general partnership purposes. We have the ability to increase the maximum amount of the Revolving Credit Facility by an aggregate amount of up to $250.0 million, to a total facility size of $750.0 million, subject to receiving increased commitments from the lenders or other financial institutions and satisfaction of certain conditions. Obligations under the Revolving Credit Facility are guaranteed by our restricted subsidiaries and secured by a first priority lien on our assets and those of our restricted subsidiaries. The maturity date of the Revolving Credit Facility is July 30, 2023 and may be extended for one year on up to two occasions, subject to certain customary terms and conditions. We are in compliance with the covenants under the Revolving Credit Facility as of March 31, 2020.
During the three months ended March 31, 2020, we borrowed $100.0 million under the Revolving Credit Facility primarily for general partnership purposes and to fund capital expenditures and working capital requirements.
Our 6.875% Senior Notes due 2023 (the “2023 Notes”) have an aggregate principal amount of $525.0 million with interest payable semi-annually on May 15 and November 15. The 2023 Notes mature on May 15, 2023. The 2023 Notes contain customary terms, events of default and covenants for an issuer of non-investment grade debt securities. These covenants include limitations or restrictions on us and our restricted subsidiaries’ ability to, among other things, make distributions. These covenants are subject to a number of important limitations and exceptions. As of March 31, 2020, we are in compliance with all covenants under the 2023 Notes.
Cash Flows
The following table sets forth our cash flows for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
2020
|
|
2019
|
|
|
(In thousands)
|
|
|
Net cash provided by operating activities
|
|
$
|
18,647
|
|
|
$
|
38,209
|
|
Net cash used in investing activities
|
|
(6,080)
|
|
|
(11,220)
|
|
Net cash provided by (used in) financing activities
|
|
68,490
|
|
|
(30,451)
|
|
Net change in cash and cash equivalents
|
|
$
|
81,057
|
|
|
$
|
(3,462)
|
|
Cash Flows from Operating Activities
Net cash provided by operating activities decreased by approximately $19.6 million to $18.6 million for the three months ended March 31, 2020 compared to $38.2 million for the three months ended March 31, 2019. The decrease in net cash provided by operating activities was primarily the result of a decrease in the net changes in operating assets and liabilities of approximately $35.2 million primarily driven by the timing of collection of accounts receivables and liability payments, offset by a net increase in non-cash charges relating to depreciation and amortization, amortization of loan fees and debt premium, accretion on discounted liabilities, unit-based compensation and change in contingent consideration of approximately $2.9 million and an increase in net income of approximately $12.7 million.
Cash Flows from Investing Activities
Net cash used in investing activities decreased by approximately $5.1 million to $6.1 million for the three months ended March 31, 2020 compared to $11.2 million for the three months ended March 31, 2019. The decrease in net cash used in investing activities was primarily due to a decrease in capital expenditures of approximately $5.1 million primarily related to higher capital spend on organic growth projects in the prior year.
Cash Flows from Financing Activities
Net cash provided by financing activities changed by approximately $98.9 million to $68.5 million for the three months ended March 31, 2020 compared to net cash used in financing activities of $30.5 million for the three months ended March 31, 2019. The cash inflows for the three months ended March 31, 2020 were primarily driven by net borrowings from our Revolving Credit Facility of $100.0 million and deferred financing costs and other of $0.8 million, offset by distributions to unitholders of $32.3 million. Net cash used in financing activities for the three months ended March 31, 2019 consisted of distributions to unitholders of $28.0 million and distributions to TVPC members of $6.5 million, offset by net borrowings under our Revolving Credit Facility of $4.0 million.
Capital Expenditures
Our capital requirements have consisted of, and are expected to continue to consist of: expansion, maintenance and regulatory capital expenditures. Expansion capital expenditures are expenditures incurred for acquisitions or capital improvements that we expect will increase our operating income or operating capacity over the long term. Examples of expansion capital expenditures include the acquisition of assets, the construction, development or acquisition of equipment at our facilities or projects that provide additional throughput or storage capacity to the extent such capital expenditures are expected to expand our operating capacity or increase our operating income. Maintenance capital expenditures are expenditures (including
expenditures for the addition or improvement to, or the replacement of, our capital assets, and for the acquisition of existing, or the construction or development of new, capital assets) made to maintain our long-term operating income or operating capacity. Examples of maintenance capital expenditures are expenditures for the refurbishment and replacement of our transportation, terminaling, storage and processing assets and to maintain equipment reliability, integrity and safety. Regulatory capital expenditures are expenditures made to attain or maintain compliance with regulatory standards. Examples of regulatory capital expenditures are expenditures incurred to address environmental laws or regulations.
Capital expenditures for the three months ended March 31, 2020 and 2019 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2020
|
|
2019
|
|
(In thousands)
|
|
|
Expansion
|
|
$
|
1,165
|
|
|
$
|
9,491
|
|
Maintenance
|
|
4,848
|
|
|
1,483
|
|
Regulatory
|
|
67
|
|
|
246
|
|
Total capital expenditures
|
|
$
|
6,080
|
|
|
$
|
11,220
|
|
We currently expect to spend an additional aggregate of between approximately $12.0 million and $16.0 million for the remainder of 2020 for capital expenditures. Of the total expected capital expenditures, between approximately $6.0 million and $7.5 million relate to maintenance capital expenditures. We anticipate the forecasted maintenance capital expenditures will be funded primarily with cash from operations and through borrowings under the Revolving Credit Facility as needed. We currently have not included any potential future acquisitions in our budgeted capital expenditures for the remainder of 2020. We may rely on external sources including other borrowings under the Revolving Credit Facility and issuances of equity and debt securities to fund any significant future expansion.
Contractual Obligations
With the exception of activity under the Revolving Credit Facility, including borrowings primarily for general partnership purposes and to fund capital expenditures and working capital requirements, there have been no significant changes in our contractual obligations since those reported in our 2019 Form 10-K. Refer to Note 7 “Debt” of the Notes to Condensed Consolidated Financial Statements included in “Item 1. Financial Statements” for additional information regarding our debt obligations.
Off-Balance Sheet Arrangements
We have not entered into any transactions, agreements or other contractual arrangements that would result in off-balance sheet liabilities, other than outstanding letters of credit in the amount of $4.8 million.
Environmental and Other Matters
Environmental Regulations
Our operations are subject to extensive and frequently changing federal, state and local laws, regulations and ordinances relating to the protection of the environment. Among other things, these laws and regulations govern the emission or discharge of pollutants into or onto the land, air and water, the handling and disposal of solid and hazardous wastes and the remediation of contamination. As with the industry generally, compliance with existing and anticipated environmental laws and regulations increases our overall cost of business, including our capital costs to develop, maintain, operate and upgrade equipment and facilities. While these laws and regulations affect our maintenance and regulatory capital expenditures and net income, we believe they do not necessarily affect our competitive position, as the operations of our competitors are similarly affected. We
believe our facilities are in substantial compliance with applicable environmental laws and regulations. However, these laws and regulations, as well as the interpretation of such laws and regulations, are subject to changes by regulatory authorities, and continued and future compliance with such laws and regulations may require us to incur significant expenditures. Additionally, violation of environmental laws, regulations and permits can result in the imposition of significant administrative, civil and criminal penalties, injunctions limiting our operations, investigatory or remedial liabilities or construction bans or delays in the development of additional facilities or equipment. Furthermore, a release of hydrocarbons or hazardous substances into the environment could, to the extent the event is not insured, subject us to substantial expenses, including costs to comply with applicable laws and regulations and to resolve claims by third parties for personal injury or property damage or by the U.S. federal government or state governments for natural resources damages. These impacts could directly and indirectly affect our business and have an adverse impact on our financial position, results of operations and liquidity. We cannot currently determine the amounts of such future impacts.
Environmental Liabilities
Contaminations resulting from spills of crude oil or petroleum products are not unusual within the petroleum terminaling or transportation industries. Historic spills at truck and rail racks and terminals have resulted in contamination of the environment, including soils and groundwater.
Pursuant to the contribution agreements entered into in connection with the IPO and the Acquisitions from PBF, PBF Energy has agreed to indemnify us for certain known and unknown environmental liabilities that are based on conditions in existence at our Predecessor’s properties and associated with the ownership or operation of the Contributed Assets and arising from the conditions that existed prior to the closings of the IPO and the Acquisitions from PBF. In addition, we have agreed to indemnify PBF Energy for (i) certain events and conditions associated with the ownership or operation of our assets that occur, as applicable, after the closing of each Acquisition from PBF (including the IPO) and (ii) environmental liabilities related to our assets if the environmental liability is the result of the negligence, willful misconduct or criminal conduct of us or our employees, including those seconded to us. As a result, we may incur environmental expenses in the future, which may be substantial.
As of March 31, 2020, we have recorded a total liability related to environmental remediation costs of $2.3 million related to existing environmental liabilities. Refer to Note 10 “Commitments and Contingencies” of the Notes to Condensed Consolidated Financial Statements included in “Item 1. Financial Statements” for additional information.
Supplemental Guarantor Financial Information
The following consolidated subsidiaries serve as guarantors of the obligations under the 2023 Notes:
•Delaware City Logistics Company LLC;
•Delaware Pipeline Company LLC;
•Delaware City Terminaling Company LLC;
•Toledo Terminaling Company LLC;
•PBF Logistics Products Terminals LLC;
•PBFX Operating Company LLC;
•Torrance Valley Pipeline Company LLC;
•Paulsboro Natural Gas Pipeline Company LLC;
•Toledo Rail Logistics Company LLC;
•Chalmette Logistics Company LLC;
•Paulsboro Terminaling Company LLC;
•DCR Storage and Loading Company LLC;
•CPI Operations LLC; and
•PBFX Ace Holdings LLC.
These guarantees are full and unconditional and joint and several.
PBF Logistics LP serves as “Issuer,” with PBF Logistics Finance Corporation (“PBF Logistics Finance”) as “Co-Issuer.” The indenture dated May 12, 2015, as supplemented, among us, PBF Logistics Finance, the guarantors party thereto and Deutsche Bank Trust Company Americas, as Trustee, governs subsidiaries designated as “Guarantor Subsidiaries.”
In addition, PBF LLC provides a limited guarantee of collection of the principal amount of the 2023 Notes but is not otherwise subject to restrictions included in the indenture. Refer to PBF LLC’s condensed consolidated financial statements, which are included in its Quarterly Report on Form 10-Q for the period ended March 31, 2020.
The Co-Issuer has no independent assets or operations and we do not have any subsidiaries designated as “Non-Guarantor Subsidiaries.” As such, the consolidated results of the Issuer and Guarantor Subsidiaries are reflected in our Condensed Consolidated Financial Statements, included in “Item 1. Financial Statements.”