COST: 200 $MM
VOLUMES: 50 Percent
COST: 107 $MM
COST: 10 $MM
PARSIPPANY, N.J., Dec. 4, 2020 /PRNewswire/ -- PBF Logistics LP (NYSE:PBFX) announced today that the partnership's management will be participating in the Wells Fargo Virtual Midstream and Utility Symposium on December 8, 2020.
About PBF Logistics LP
PBF Logistics LP (NYSE: PBFX), headquartered in Parsippany, New Jersey, is a fee-based, growth-oriented master limited partnership formed by PBF Energy Inc. to own or lease, operate, develop and acquire crude oil and refined petroleum products terminals, pipelines, storage facilities and similar logistics assets.
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-logistics-to-attend-wells-fargo-virtual-midstream-and-utility-symposium-301186693.html
SOURCE PBF Logistics LP
PARSIPPANY, N.J., Oct. 29, 2020 /PRNewswire/ -- PBF Logistics LP (NYSE:PBFX) (the "Partnership") today announced third quarter 2020 net income attributable to the limited partners of $44.2 million, or $0.71 per common unit. During the quarter, the Partnership generated cash from operations of $61.7 million, EBITDA attributable to PBFX of $59.3 million, Adjusted EBITDA of $60.5 million and distributable cash flow of $48.5 million. Included in reported results for the third quarter are $1.2 million, or $0.02 per common unit, of non-cash unit-based compensation expense and continued environmental remediation costs associated with the East Coast Terminals. Also included in results for the third quarter is a $4.7 million, or $0.7 per common unit, net gain to the Partnership as a result of a contract termination at one of its storage facilities. This includes a gain on the change in contingent consideration, offset by impairment expense and acceleration of depreciation and amortization on the applicable assets.
"Our focus during the third quarter continued to be on the health and safety of our employees and operations. We continuously monitored the effectiveness of our enhanced safety protocols to ensure the well-being of our employees while continuing uninterrupted service to our customers. Our strong contracted minimum volume commitments and base-load regional demand have continued to provide stable support for our business," said PBF Logistics GP LLC Executive Vice President Matt Lucey. "We announced a distribution of $0.30 per unit today and continued to reduce leverage during the third quarter. Going forward, we intend to remain conservative in our capital allocation and focus on strengthening the balance sheet."
As of September 30, 2020, the Partnership had approximately $310.0 million of liquidity, including approximately $27.9 million in cash and cash equivalents, and access to approximately $282.1 million under its revolving credit facility.
PBF Logistics Declares Quarterly Distribution
The board of directors of PBF Logistics GP LLC, the Partnership's general partner, declared a regular quarterly cash distribution of $0.30 per common unit. The distribution is payable on November 30, 2020, to unitholders of record at the close of business on November 16, 2020.
This release is intended to be a qualified notice to nominees under Treasury Regulations Section 1.1446-4(b). All of the Partnership's distributions to foreign investors are attributable to income that is effectively connected with a United States trade or business. Accordingly, the Partnership's distributions to foreign investors are subject to federal income tax withholding at the highest effective tax rate.
Non-GAAP Financial Measures
The Partnership defines 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, impairment expense and change in contingent consideration. The Partnership defines 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, impairment expense and change in contingent consideration attributable to PBFX, which excludes results of acquisitions from affiliates of PBF Energy 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")). The Partnership defines 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. The Partnership defines 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").
For additional information on the Partnership's non-GAAP financial measures, including reconciliations to their most directly comparable financial measures calculated and presented in accordance with GAAP, refer to the supplemental information provided in "Results of Operations" and the Earnings Release Tables included herein.
Conference Call Information
The Partnership will host a conference call and webcast regarding quarterly results and other business matters on Thursday, October 29, 2020, at 11:00 a.m. ET. The call is being webcast and can be accessed at PBF Logistics' website, http://www.pbflogistics.com. The call can also be accessed by dialing (877) 876-9173 or (785) 424-1667, conference ID: PBFXQ320. The audio replay will be available two hours after the end of the call through November 12, 2020, by dialing (800) 753-4606 or (402) 220-2103.
Forward-Looking Statements
This press release contains forward-looking statements (as that term is defined under the federal securities laws) made by the Partnership and its management. Such statements are based on current expectations, forecasts and projections, including, but not limited to, anticipated financial and operating results, plans, objectives, expectations and intentions that are not historical in nature. Forward-looking statements should not be read as a guarantee of future performance or results, and may not necessarily be accurate indications of the times at, or by which, such performance or results will be achieved. Forward-looking statements are based on information available at the time, and are subject to various risks and uncertainties, including risks relating to the securities markets generally, the impact of adverse market conditions impacting PBFX's logistics and other assets, the possibility that the Partnership may not consummate any potential future acquisitions, the Partnership's plans for financing any potential future acquisitions, the duration and severity of the COVID-19 pandemic, and other risks inherent in PBFX's business. For more information concerning factors that could cause actual results to differ from those expressed or forecasted, see PBFX's filings with the Securities and Exchange Commission including its most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q. Forward-looking statements reflect information, facts and circumstances only as of the date they are made. The Partnership assumes no responsibility or obligation to update forward-looking statements except as may be required by law.
PBF Logistics LP
PBF Logistics LP, headquartered in Parsippany, New Jersey, is a fee-based, growth-oriented master limited partnership formed by PBF Energy Inc. to own or lease, operate, develop and acquire crude oil and refined petroleum products terminals, pipelines, storage facilities and similar logistics assets.
Results of Operations (Unaudited)
Business Developments
COVID-19
The outbreak of the coronavirus disease 2019 ("COVID-19") pandemic continues to negatively impact 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 and consumer responses have also resulted in significant business and operational disruptions, including business and school closures, supply chain disruptions, travel restrictions, stay-at-home orders and limitations on the availability of workforces. Such impacts have resulted in revenue declines due to lower demand and throughput volumes across certain of our facilities, which may continue to affect our business for the foreseeable future. In response to the COVID-19 pandemic, we are taking steps to mitigate potential adverse impacts on our business and operations by limiting capital expenditures, reducing discretionary activities and third-party services and lowering our quarterly distribution to our minimum quarterly distribution of $0.30 per unit. This distribution reduction, effective with the distribution for the first quarter of 2020 that was paid on June 17, 2020, represents a strategic shift 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 Inc., has endeavored to take the necessary steps to preserve liquidity and solidify its operations under the adverse market conditions caused by the COVID-19 pandemic.
The full extent to which the COVID-19 pandemic impacts our business and operations, or that of our parent sponsor, is unknown and 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.
Factors Affecting Comparability
The following tables present our results of operations, related operational information and reconciliations of net income and net cash provided by operating activities to our EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow (each as defined below) for the three and nine months ended September 30, 2020 and 2019.
On October 1, 2018, we acquired from Crown Point International, LLC, its wholly-owned subsidiary, CPI Operations LLC ("CPI"), whose assets include a storage facility with multi-use storage capacity, an Aframax-capable marine facility, a rail facility, a truck terminal, equipment, contracts and certain other idled assets (the "East Coast Storage Assets") located on the Delaware River near Paulsboro, New Jersey (the "East Coast Storage Assets Acquisition"). In connection with the acquisition, the purchase and sale agreement 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, which recommenced operations in October 2019. Pursuant to the terms of the commercial agreement, in the third quarter of 2020, the counterparty exercised its right to terminate the contract at the conclusion of the current contract year, resulting in an adjustment to the contingent consideration (as defined below). In addition, as a result of the contract termination, we recorded an impairment charge to write-down the related processing unit assets and customer contract intangible asset of $3.0 million and $4.0 million, respectively. The impairment charge represents a write-down of the CPI assets due to the reduction of future earnings as a result of the contract termination. The fair values of the assets were determined using the income approach and was based on the expected undiscounted future net cash flows over the remaining contractual period.
On April 24, 2019, we entered into a Contribution Agreement with PBF Energy Company LLC ("PBF LLC"), pursuant to which PBF LLC contributed to us 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"), for total consideration of $200.0 million (the "TVPC Acquisition"). Subsequent to the closing of the TVPC Acquisition on May 31, 2019, we own 100% of the equity interest in TVPC.
On April 24, 2019, we 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 $135.0 million. The 2019 Registered Direct Offering closed on April 29, 2019.
In addition, our results in the current year have been negatively affected by the impact of the COVID-19 pandemic on our business, including lower throughput volumes at our terminals, as the industry reacts to the related economic downturn and volatile commodity markets.
As a result of the factors above, the information included in the following tables is not necessarily comparable on a year-over-year basis.
Non-GAAP Financial Measures
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, impairment expense 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, impairment expense and change in contingent consideration attributable to PBFX, which excludes the results of acquisitions from PBF LLC 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 (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. We use distributable cash flow to calculate a measure we refer to as our coverage ratio. Our coverage ratio is calculated by dividing distributable cash flow by our total distribution declared. 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").
While EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow are not presentations made in accordance with GAAP, they are 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:
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 it provides investors with another perspective of the operating performance of our assets and the cash our business is generating. However, 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. EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow are reconciled to their most directly comparable financial measures calculated and presented in accordance with GAAP in the Earnings Release Tables included herein.
These non-GAAP financial measures should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Our definitions of these non-GAAP financial measures may not be comparable to similarly titled measures of other partnerships, because they may be defined differently by other partnerships in our industry, thereby limiting their utility.
PBF LOGISTICS LP | ||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
(Unaudited, in thousands, except unit and per unit data) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Revenue (a): | ||||||||||||||||
Affiliate | $ | 70,716 | $ | 78,026 | $ | 218,681 | $ | 224,014 | ||||||||
Third-party | 18,294 | 8,351 | 52,487 | 23,958 | ||||||||||||
Total revenue | 89,010 | 86,377 | 271,168 | 247,972 | ||||||||||||
Costs and expenses: | ||||||||||||||||
Operating and maintenance expenses (a) | 22,730 | 28,356 | 75,385 | 86,825 | ||||||||||||
General and administrative expenses | 4,112 | 4,552 | 12,798 | 18,142 | ||||||||||||
Depreciation and amortization | 14,305 | 9,079 | 36,821 | 26,654 | ||||||||||||
Impairment expense | 7,000 | — | 7,000 | — | ||||||||||||
Change in contingent consideration | (14,765) | — | (14,235) | — | ||||||||||||
Total costs and expenses | 33,382 | 41,987 | 117,769 | 131,621 | ||||||||||||
Income from operations | 55,628 | 44,390 | 153,399 | 116,351 | ||||||||||||
Other expense: | ||||||||||||||||
Interest expense, net | (10,544) | (12,230) | (33,929) | (34,359) | ||||||||||||
Amortization of loan fees and debt premium | (328) | (444) | (1,309) | (1,339) | ||||||||||||
Accretion on discounted liabilities | (594) | (722) | (1,726) | (2,255) | ||||||||||||
Net income | 44,162 | 30,994 | 116,435 | 78,398 | ||||||||||||
Less: Net income attributable to noncontrolling interest (g) | — | — | — | 7,881 | ||||||||||||
Net income attributable to PBF Logistics LP unitholders | $ | 44,162 | $ | 30,994 | $ | 116,435 | $ | 70,517 | ||||||||
Net income per limited partner unit (h): | ||||||||||||||||
Common units - basic | $ | 0.71 | $ | 0.50 | $ | 1.87 | $ | 1.23 | ||||||||
Common units - diluted | 0.71 | 0.50 | 1.87 | 1.23 | ||||||||||||
Weighted-average limited partner units outstanding (h): | ||||||||||||||||
Common units - basic | 62,519,105 | 62,361,974 | 62,424,217 | 57,314,382 | ||||||||||||
Common units - diluted | 62,529,489 | 62,460,669 | 62,429,475 | 57,385,166 | ||||||||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | ||||||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||||||
KEY OPERATING AND FINANCIAL INFORMATION | ||||||||||||||||||||
(Unaudited, amounts in thousands except barrel and per unit data) | ||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||
Transportation and Terminaling Segment | ||||||||||||||||||||
Terminals | ||||||||||||||||||||
Total throughput (barrels per day ("bpd")) (b)(d) | 199,139 | 334,340 | 240,159 | 287,027 | ||||||||||||||||
Lease tank capacity (average lease capacity barrels per month) (d) | 2,587,334 | 2,088,044 | 2,343,637 | 2,229,890 | ||||||||||||||||
Pipelines | ||||||||||||||||||||
Total throughput (bpd) (b)(d) | 143,273 | 165,757 | 153,909 | 158,307 | ||||||||||||||||
Lease tank capacity (average lease capacity barrels per month) (d) | 1,123,864 | 1,388,849 | 1,144,915 | 1,355,645 | ||||||||||||||||
Storage Segment | ||||||||||||||||||||
Storage capacity reserved (average shell capacity barrels per month) (d) | 7,687,505 | 8,033,679 | 7,634,264 | 8,006,785 | ||||||||||||||||
Total throughput (bpd) (b)(d) | 21,835 | — | 24,704 | — | ||||||||||||||||
Cash Flow Information: | ||||||||||||||||||||
Net cash provided by (used in): | ||||||||||||||||||||
Operating activities | $ | 61,741 | $ | 39,757 | $ | 141,429 | $ | 95,643 | ||||||||||||
Investing activities | (1,763) | (8,028) | (9,635) | (23,180) | ||||||||||||||||
Financing activities | (53,695) | 849 | (138,909) | (39,793) | ||||||||||||||||
Net change in cash and cash equivalents | $ | 6,283 | $ | 32,578 | $ | (7,115) | $ | 32,670 | ||||||||||||
Other Financial Information: | ||||||||||||||||||||
EBITDA attributable to PBFX (c) | $ | 59,281 | $ | 53,469 | $ | 174,457 | $ | 132,825 | ||||||||||||
Adjusted EBITDA (c) | $ | 60,519 | $ | 55,451 | $ | 178,459 | $ | 146,744 | ||||||||||||
Distributable cash flow (c) | $ | 48,486 | $ | 39,538 | $ | 136,233 | $ | 99,074 | ||||||||||||
Quarterly distribution declared per unit (e) | $ | 0.3000 | $ | 0.5200 | $ | 0.9000 | $ | 1.5450 | ||||||||||||
Distributions (e): | ||||||||||||||||||||
Common units | $ | 18,848 | $ | 32,709 | $ | 56,541 | $ | 97,188 | ||||||||||||
Total distributions | $ | 18,848 | $ | 32,709 | $ | 56,541 | $ | 97,188 | ||||||||||||
Coverage ratio (c) | 2.57x | 1.21x | 2.41x | 1.02x | ||||||||||||||||
Capital expenditures | $ | 1,763 | $ | 8,028 | $ | 9,635 | $ | 23,180 | ||||||||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | |||||||||
EARNINGS RELEASE TABLES | |||||||||
KEY OPERATING AND FINANCIAL INFORMATION (continued) | |||||||||
(Unaudited, in thousands) | |||||||||
September 30, | December 31, | ||||||||
Balance Sheet Information: | 2020 | 2019 | |||||||
Cash and cash equivalents (f) | $ | 27,851 | $ | 34,966 | |||||
Property, plant and equipment, net | 829,832 | 854,610 | |||||||
Total assets | 941,767 | 973,002 | |||||||
Total debt (f) | 733,414 | 802,104 | |||||||
Total liabilities | 788,211 | 867,919 | |||||||
Partners' equity | 153,556 | 105,083 | |||||||
Total liabilities and equity | 941,767 | 973,002 | |||||||
See Footnotes to Earnings Release Tables | |||||||||
PBF LOGISTICS LP | |||||||||||||||||
EARNINGS RELEASE TABLES | |||||||||||||||||
RECONCILIATION OF AMOUNTS REPORTED UNDER GAAP | |||||||||||||||||
TO EBITDA AND DISTRIBUTABLE CASH FLOW | |||||||||||||||||
(Unaudited, in thousands) | |||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||
Reconciliation of net income to EBITDA and distributable cash flow (c): | |||||||||||||||||
Net income | $ | 44,162 | $ | 30,994 | $ | 116,435 | $ | 78,398 | |||||||||
Interest expense, net | 10,544 | 12,230 | 33,929 | 34,359 | |||||||||||||
Amortization of loan fees and debt premium | 328 | 444 | 1,309 | 1,339 | |||||||||||||
Accretion on discounted liabilities | 594 | 722 | 1,726 | 2,255 | |||||||||||||
Change in contingent consideration | (14,765) | — | (14,235) | — | |||||||||||||
Impairment expense | 7,000 | — | 7,000 | — | |||||||||||||
Depreciation and amortization | 14,305 | 9,079 | 36,821 | 26,654 | |||||||||||||
EBITDA | 62,168 | 53,469 | 182,985 | 143,005 | |||||||||||||
Less: Noncontrolling interest EBITDA (g) | — | — | — | 10,180 | |||||||||||||
Less: Earnings attributable to the CPI earn-out | 2,887 | — | 8,528 | — | |||||||||||||
EBITDA attributable to PBFX | 59,281 | 53,469 | 174,457 | 132,825 | |||||||||||||
Non-cash unit-based compensation expense | 995 | 1,271 | 3,242 | 5,622 | |||||||||||||
Cash interest | (10,760) | (12,334) | (34,481) | (34,760) | |||||||||||||
Maintenance capital expenditures attributable to PBFX | (1,030) | (2,868) | (6,985) | (4,613) | |||||||||||||
Distributable cash flow | $ | 48,486 | $ | 39,538 | $ | 136,233 | $ | 99,074 | |||||||||
Reconciliation of net cash provided by operating activities to EBITDA and distributable cash flow (c): | |||||||||||||||||
Net cash provided by operating activities | $ | 61,741 | $ | 39,757 | $ | 141,429 | $ | 95,643 | |||||||||
Change in operating assets and liabilities | (9,122) | 2,753 | 10,869 | 18,625 | |||||||||||||
Interest expense, net | 10,544 | 12,230 | 33,929 | 34,359 | |||||||||||||
Non-cash unit-based compensation expense | (995) | (1,271) | (3,242) | (5,622) | |||||||||||||
EBITDA | 62,168 | 53,469 | 182,985 | 143,005 | |||||||||||||
Less: Noncontrolling interest EBITDA (g) | — | — | — | 10,180 | |||||||||||||
Less: Earnings attributable to the CPI earn-out | 2,887 | — | 8,528 | — | |||||||||||||
EBITDA attributable to PBFX | 59,281 | 53,469 | 174,457 | 132,825 | |||||||||||||
Non-cash unit-based compensation expense | 995 | 1,271 | 3,242 | 5,622 | |||||||||||||
Cash interest | (10,760) | (12,334) | (34,481) | (34,760) | |||||||||||||
Maintenance capital expenditures attributable to PBFX | (1,030) | (2,868) | (6,985) | (4,613) | |||||||||||||
Distributable cash flow | $ | 48,486 | $ | 39,538 | $ | 136,233 | $ | 99,074 | |||||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | |||||||||||||||||
EARNINGS RELEASE TABLES | |||||||||||||||||
RECONCILIATION OF AMOUNTS REPORTED UNDER GAAP | |||||||||||||||||
TO EBITDA AND ADJUSTED EBITDA | |||||||||||||||||
(Unaudited, in thousands) | |||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||
Reconciliation of net income to EBITDA and Adjusted EBITDA (c): | |||||||||||||||||
Net income | $ | 44,162 | $ | 30,994 | $ | 116,435 | $ | 78,398 | |||||||||
Interest expense, net | 10,544 | 12,230 | 33,929 | 34,359 | |||||||||||||
Amortization of loan fees and debt premium | 328 | 444 | 1,309 | 1,339 | |||||||||||||
Accretion on discounted liabilities | 594 | 722 | 1,726 | 2,255 | |||||||||||||
Change in contingent consideration | (14,765) | — | (14,235) | — | |||||||||||||
Impairment expense | 7,000 | — | 7,000 | — | |||||||||||||
Depreciation and amortization | 14,305 | 9,079 | 36,821 | 26,654 | |||||||||||||
EBITDA | 62,168 | 53,469 | 182,985 | 143,005 | |||||||||||||
Less: Noncontrolling interest EBITDA (g) | — | — | — | 10,180 | |||||||||||||
Less: Earnings attributable to the CPI earn-out | 2,887 | — | 8,528 | — | |||||||||||||
EBITDA attributable to PBFX | 59,281 | 53,469 | 174,457 | 132,825 | |||||||||||||
Acquisition and transaction costs | 6 | 281 | 116 | 3,389 | |||||||||||||
Non-cash unit-based compensation expense | 995 | 1,271 | 3,242 | 5,622 | |||||||||||||
East Coast Terminals environmental remediation costs | 237 | 430 | 644 | 4,026 | |||||||||||||
PNGPC tariff true-up adjustment | — | — | — | 882 | |||||||||||||
Adjusted EBITDA | $ | 60,519 | $ | 55,451 | $ | 178,459 | $ | 146,744 | |||||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | ||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||
SEGMENT FINANCIAL INFORMATION | ||||||||||||||||
(Unaudited, in thousands) | ||||||||||||||||
Three Months Ended September 30, 2020 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total revenue (a) | $ | 66,992 | $ | 22,018 | $ | — | $ | 89,010 | ||||||||
Depreciation and amortization | 7,010 | 7,295 | — | 14,305 | ||||||||||||
Income (loss) from operations | 43,377 | 16,363 | (4,112) | 55,628 | ||||||||||||
Other expense | — | — | 11,466 | 11,466 | ||||||||||||
Capital expenditures | 1,438 | 325 | — | 1,763 | ||||||||||||
Three Months Ended September 30, 2019 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total revenue (a) | $ | 73,269 | $ | 13,108 | $ | — | $ | 86,377 | ||||||||
Depreciation and amortization | 7,051 | 2,028 | — | 9,079 | ||||||||||||
Income (loss) from operations | 43,596 | 5,346 | (4,552) | 44,390 | ||||||||||||
Other expense | — | — | 13,396 | 13,396 | ||||||||||||
Capital expenditures | 2,781 | 5,247 | — | 8,028 | ||||||||||||
Nine Months Ended September 30, 2020 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total revenue (a) | $ | 203,944 | $ | 67,224 | $ | — | $ | 271,168 | ||||||||
Depreciation and amortization | 21,105 | 15,716 | — | 36,821 | ||||||||||||
Income (loss) from operations | 127,557 | 38,640 | (12,798) | 153,399 | ||||||||||||
Other expense | — | — | 36,964 | 36,964 | ||||||||||||
Capital expenditures | 6,469 | 3,166 | — | 9,635 | ||||||||||||
Nine Months Ended September 30, 2019 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total revenue (a) | $ | 208,884 | $ | 39,088 | $ | — | $ | 247,972 | ||||||||
Depreciation and amortization | 20,831 | 5,823 | — | 26,654 | ||||||||||||
Income (loss) from operations | 120,676 | 13,817 | (18,142) | 116,351 | ||||||||||||
Other expense | — | — | 37,953 | 37,953 | ||||||||||||
Capital expenditures | 15,014 | 8,166 | — | 23,180 | ||||||||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | ||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||
SEGMENT FINANCIAL INFORMATION (continued) | ||||||||||||||||
(Unaudited, in thousands) | ||||||||||||||||
Balance at September 30, 2020 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total assets | $ | 705,416 | $ | 213,118 | $ | 23,233 | $ | 941,767 | ||||||||
Balance at December 31, 2019 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total assets | $ | 726,374 | $ | 228,495 | $ | 18,133 | $ | 973,002 |
PBF LOGISTICS LP | |||||||||||
EARNINGS RELEASE TABLES | |||||||||||
FOOTNOTES TO EARNINGS RELEASE TABLES | |||||||||||
(Unaudited, in thousands, except per unit data) | |||||||||||
(a) | See discussion of the factors affecting comparability noted on page 4. Our results of operations may not be comparable to the historical results of operations for the reasons described below: | ||||||||||
Revenue - On October 1, 2018, we closed the East Coast Storage Assets Acquisition, which was accounted for as a business combination. In October 2019, we recommenced operations of certain of the acquired idled assets, which began revenue generating activities. As such, there was no revenue associated with the acquired idled assets prior to their recommencement. | |||||||||||
On May 31, 2019, we closed the TVPC Acquisition in which we acquired the remaining 50% equity interest in TVPC. As such, we now own 100% of the equity interest in TVPC and no longer record a noncontrolling interest related to our ownership of TVPC. | |||||||||||
Operating and maintenance expenses - As a result of our acquisitions and the completion of certain organic growth projects, our operating expenses are not comparative to prior periods as it pertains to expenses associated with those assets. | |||||||||||
In addition, our results in the current year have been negatively affected by the impact of the COVID-19 pandemic on our business, including lower throughput at our terminals, as the industry reacts to the related economic downturn and volatile commodity markets. | |||||||||||
(b) | Calculated as the sum of the average throughput per day for each asset group for the periods presented. | ||||||||||
(c) | See "Non-GAAP Financial Measures" on page 5 for definitions of EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA, distributable cash flow and coverage ratio. | ||||||||||
(d) | Operating information reflects activity subsequent to our acquisitions, the execution of the commercial agreements with PBF Holding and the completion of certain organic growth projects. | ||||||||||
(e) | On October 29, 2020, we announced a quarterly cash distribution of $0.30 per limited partner unit based on the results of the third quarter of 2020. The distribution is payable on November 30, 2020 to PBFX unitholders of record at the close of business on November 16, 2020. The total distribution amount includes the expected distributions to be made related to third quarter earnings. | ||||||||||
(f) | Management also utilizes net debt as a metric in assessing our leverage. Net debt is a non-GAAP measure calculated by subtracting cash and cash equivalents from total debt. We believe this measurement is also useful to investors since we have the ability to, and may decide to, use a portion of our cash and cash equivalents to retire or pay down our debt. This non-GAAP financial measure should not be considered in isolation or as a substitute for analysis of our debt levels as reported under GAAP. Our definition of net debt may not be comparable to similarly titled measures of other partnerships, because it may be defined differently by other partnerships in our industry, thereby limiting its utility. Our net debt as of September 30, 2020 and December 31, 2019 was $705,563 and $767,138, respectively. | ||||||||||
(g) | Prior to the TVPC Acquisition, our 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 owned by TVP Holding, a subsidiary of PBF Holding. PBFX Op Co was the sole managing member of TVPC. We, through our 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, we own 100% of the equity interest in TVPC and no longer record a noncontrolling interest related to TVPC. | |||||||||||
(h) | We base our calculation of net income per limited partner unit on the weighted-average number of limited partner units outstanding during the period and the amount of available cash that has been, or will be, distributed to the limited partners. |
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-logistics-declares-quarterly-distribution-of-0-30-per-unit-and-announces-third-quarter-2020-earnings-results-301162614.html
SOURCE PBF Logistics LP
PARSIPPANY, N.J., July 31, 2020 /PRNewswire/ -- PBF Logistics LP (NYSE:PBFX, the "Partnership") today announced second quarter 2020 net income attributable to the limited partners of $37.5 million, or $0.60 per common unit. During the quarter, the Partnership generated cash from operations of $61.0 million, EBITDA attributable to PBFX of $58.9 million, Adjusted EBITDA of $60.0 million and distributable cash flow of $47.0 million. Included in reported results for the second quarter are $1.1 million, or $0.02 per common unit, of expenses related to pending and non-consummated acquisitions, non-cash unit-based compensation and environmental remediation costs associated with the East Coast Terminals.
"Our focus during the second quarter was on the safety of our employees and operations as we implemented many additional safety protocols to ensure business continuity. Our strong contracted minimum volume commitments largely insulated us from the impacts of the pandemic and resulting decrease in volumes. We continued to support our customers during this disruptive time and we expect our revenues to remain well-supported by our long-term contracts in the coming quarters," said PBF Logistics GP LLC Executive Vice President Matt Lucey. "We announced a distribution of $0.30 per unit today and used excess cash to reduce leverage by paying down a portion of our revolving credit facility. Delevering the business and strengthening the balance sheet will position the Partnership to be opportunistic."
As of June 30, 2020, the Partnership had approximately $268.7 million of liquidity, including approximately $21.6 million in cash and cash equivalents, and access to approximately $247.1 million under its revolving credit facility.
PBF Logistics Declares Quarterly Distribution
The board of directors of PBF Logistics GP LLC, the Partnership's general partner, declared a regular quarterly cash distribution of $0.30 per common unit. The distribution is payable on August 26, 2020, to unitholders of record at the close of business on August 13, 2020.
This release is intended to be a qualified notice to nominees under Treasury Regulations Section 1.1446-4(b). All of the Partnership's distributions to foreign investors are attributable to income that is effectively connected with a United States trade or business. Accordingly, the Partnership's distributions to foreign investors are subject to federal income tax withholding at the highest effective tax rate.
Non-GAAP Financial Measures
The Partnership defines 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. The Partnership defines 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 results of acquisitions from affiliates of PBF Energy 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")). The Partnership defines 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. The Partnership defines 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").
For additional information on the Partnership's non-GAAP financial measures, including reconciliations to their most directly comparable financial measures calculated and presented in accordance with GAAP, refer to the supplemental information provided in "Results of Operations" and the Earnings Release Tables included herein.
Conference Call Information
The Partnership will host a conference call and webcast regarding second quarter results and other business matters on Friday, July 31, 2020, at 11:00 a.m. ET. The call is being webcast and can be accessed at PBF Logistics' website, http://www.pbflogistics.com. The call can also be accessed by dialing (800) 459-5346 or (203) 518-9544, conference ID: PBFXQ220. The audio replay will be available two hours after the end of the call through August 14, 2020, by dialing (800) 753-5207 or (402) 220-2156.
Forward-Looking Statements
This press release contains forward-looking statements (as that term is defined under the federal securities laws) made by the Partnership and its management. Such statements are based on current expectations, forecasts and projections, including, but not limited to, anticipated financial and operating results, plans, objectives, expectations and intentions that are not historical in nature. Forward-looking statements should not be read as a guarantee of future performance or results, and may not necessarily be accurate indications of the times at, or by which, such performance or results will be achieved. Forward-looking statements are based on information available at the time, and are subject to various risks and uncertainties, including risks relating to the securities markets generally, the impact of adverse market conditions impacting PBFX's logistics and other assets, the possibility that the Partnership may not consummate any potential future acquisitions, the Partnership's plans for financing any potential future acquisitions, the duration and severity of the COVID-19 pandemic, and other risks inherent in PBFX's business. For more information concerning factors that could cause actual results to differ from those expressed or forecasted, see PBFX's filings with the Securities and Exchange Commission including its most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q. Forward-looking statements reflect information, facts and circumstances only as of the date they are made. The Partnership assumes no responsibility or obligation to update forward-looking statements except as may be required by law.
PBF Logistics LP
PBF Logistics LP, headquartered in Parsippany, New Jersey, is a fee-based, growth-oriented master limited partnership formed by PBF Energy Inc. to own or lease, operate, develop and acquire crude oil and refined petroleum products terminals, pipelines, storage facilities and similar logistics assets.
Results of Operations (Unaudited)
Business Developments
COVID-19
The recent outbreak of the coronavirus disease 2019 ("COVID-19") pandemic continues to negatively impact 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 and consumer responses have also resulted in significant business and operational disruptions, including business and school closures, supply chain disruptions, travel restrictions, stay-at-home orders and limitations on the availability of workforces. Such impacts have resulted in revenue declines due to lower demand and throughput volumes across certain of our facilities, which may continue to affect our business for the foreseeable future. In response to the COVID-19 pandemic, we are taking steps to mitigate potential adverse impacts on our business and operations by limiting capital expenditures, reducing discretionary activities and third-party services and lowering our quarterly distribution to our minimum quarterly distribution of $0.30 per unit. This distribution reduction, effective with the distribution for the first quarter of 2020 that was paid on June 17, 2020, represents a strategic shift 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 Inc., has endeavored to take the necessary steps to preserve liquidity and solidify its operations under the adverse market conditions caused by the COVID-19 pandemic.
The full extent to which the COVID-19 pandemic impacts our business and operations, or that of our parent sponsor, is unknown and 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.
Factors Affecting Comparability
The following tables present our results of operations, related operational information and reconciliations of net income and net cash provided by operating activities to our EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow (each as defined below) for the three and six months ended June 30, 2020 and 2019.
On October 1, 2018, we acquired from Crown Point International, LLC, its wholly-owned subsidiary, CPI Operations LLC ("CPI"), whose assets include a storage facility with multi-use storage capacity, an Aframax-capable marine facility, a rail facility, a truck terminal, equipment, contracts and certain other idled assets (the "East Coast Storage Assets") located on the Delaware River near Paulsboro, New Jersey (the "East Coast Storage Assets Acquisition"). In connection with the acquisition, the purchase and sale agreement 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, which recommenced operations in October 2019.
On April 24, 2019, we entered into a Contribution Agreement with PBF Energy Company LLC ("PBF LLC"), pursuant to which PBF LLC contributed to us 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"), for total consideration of $200.0 million (the "TVPC Acquisition"). Subsequent to the closing of the TVPC Acquisition on May 31, 2019, we own 100% of the equity interest in TVPC.
On April 24, 2019, we 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 $135.0 million. The 2019 Registered Direct Offering closed on April 29, 2019.
In addition, our results in the current year have been negatively affected by the impact of the COVID-19 pandemic on our business, including lower throughput volumes at our terminals, as the industry reacts to the related economic downturn and volatile commodity markets.
As a result of the factors above, the information included in the following tables is not necessarily comparable on a year-over-year basis.
Non-GAAP Financial Measures
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 LLC 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 (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. We use distributable cash flow to calculate a measure we refer to as our coverage ratio. Our coverage ratio is calculated by dividing distributable cash flow by our total distribution declared. 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").
While EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow are not presentations made in accordance with GAAP, they are 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:
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 it provides investors with another perspective of the operating performance of our assets and the cash our business is generating. However, 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. EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow are reconciled to their most directly comparable financial measures calculated and presented in accordance with GAAP in the Earnings Release Tables included herein.
These non-GAAP financial measures should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Our definitions of these non-GAAP financial measures may not be comparable to similarly titled measures of other partnerships, because they may be defined differently by other partnerships in our industry, thereby limiting their utility.
PBF LOGISTICS LP | ||||||||||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||||||
(Unaudited, in thousands, except unit and per unit data) | ||||||||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||
Revenue (a): | ||||||||||||||||||||||||
Affiliate | $ | 72,422 | $ | 74,656 | $ | 147,965 | $ | 145,988 | ||||||||||||||||
Third-party | 16,707 | 8,094 | 34,193 | 15,607 | ||||||||||||||||||||
Total revenue | 89,129 | 82,750 | 182,158 | 161,595 | ||||||||||||||||||||
Costs and expenses: | ||||||||||||||||||||||||
Operating and maintenance expenses (a) | 23,154 | 28,553 | 52,655 | 58,469 | ||||||||||||||||||||
General and administrative expenses | 4,299 | 7,580 | 8,686 | 13,590 | ||||||||||||||||||||
Depreciation and amortization | 11,234 | 8,854 | 22,516 | 17,575 | ||||||||||||||||||||
Change in contingent consideration | 324 | — | 530 | — | ||||||||||||||||||||
Total costs and expenses | 39,011 | 44,987 | 84,387 | 89,634 | ||||||||||||||||||||
Income from operations | 50,118 | 37,763 | 97,771 | 71,961 | ||||||||||||||||||||
Other expense: | ||||||||||||||||||||||||
Interest expense, net | (11,536) | (11,216) | (23,385) | (22,129) | ||||||||||||||||||||
Amortization of loan fees and debt premium | (542) | (446) | (981) | (895) | ||||||||||||||||||||
Accretion on discounted liabilities | (580) | (773) | (1,132) | (1,533) | ||||||||||||||||||||
Net income | 37,460 | 25,328 | 72,273 | 47,404 | ||||||||||||||||||||
Less: Net income attributable to noncontrolling interest (g) | — | 3,162 | — | 7,881 | ||||||||||||||||||||
Net income attributable to PBF Logistics LP unitholders | $ | 37,460 | $ | 22,166 | $ | 72,273 | $ | 39,523 | ||||||||||||||||
Net income per limited partner unit (h): | ||||||||||||||||||||||||
Common units - basic | $ | 0.60 | $ | 0.37 | $ | 1.16 | $ | 0.72 | ||||||||||||||||
Common units - diluted | 0.60 | 0.37 | 1.16 | 0.72 | ||||||||||||||||||||
Weighted-average limited partner units outstanding (h): | ||||||||||||||||||||||||
Common units - basic | 62,439,378 | 60,279,287 | 62,364,243 | 54,748,755 | ||||||||||||||||||||
Common units - diluted | 62,446,419 | 60,364,347 | 62,372,554 | 54,776,257 | ||||||||||||||||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | ||||||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||||||
KEY OPERATING AND FINANCIAL INFORMATION | ||||||||||||||||||||
(Unaudited, amounts in thousands except barrel and per unit data) | ||||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||
Transportation and Terminaling Segment | ||||||||||||||||||||
Terminals | ||||||||||||||||||||
Total throughput (barrels per day ("bpd")) (b)(d) | 221,396 | 275,076 | 260,894 | 262,772 | ||||||||||||||||
Lease tank capacity (average lease capacity barrels per month) (d) | 2,392,535 | 2,185,882 | 2,221,789 | 2,300,813 | ||||||||||||||||
Pipelines | ||||||||||||||||||||
Total throughput (bpd) (b)(d) | 156,043 | 161,809 | 159,285 | 154,520 | ||||||||||||||||
Lease tank capacity (average lease capacity barrels per month) (d) | 1,163,287 | 1,500,714 | 1,155,555 | 1,338,769 | ||||||||||||||||
Storage Segment | ||||||||||||||||||||
Storage capacity reserved (average shell capacity barrels per month) (d) | 7,607,643 | 8,053,983 | 7,607,643 | 7,993,338 | ||||||||||||||||
Total throughput (bpd) (b)(d) | 27,054 | — | 26,154 | — | ||||||||||||||||
Cash Flow Information: | ||||||||||||||||||||
Net cash provided by (used in): | ||||||||||||||||||||
Operating activities | $ | 61,041 | $ | 17,677 | $ | 79,688 | $ | 55,886 | ||||||||||||
Investing activities | (1,792) | (3,932) | (7,872) | (15,152) | ||||||||||||||||
Financing activities | (153,704) | (10,191) | (85,214) | (40,642) | ||||||||||||||||
Net change in cash and cash equivalents | $ | (94,455) | $ | 3,554 | $ | (13,398) | $ | 92 | ||||||||||||
Other Financial Information: | ||||||||||||||||||||
EBITDA attributable to PBFX (c) | $ | 58,867 | $ | 42,534 | $ | 115,176 | $ | 79,356 | ||||||||||||
Adjusted EBITDA (c) | $ | 60,002 | $ | 48,336 | $ | 117,940 | $ | 91,293 | ||||||||||||
Distributable cash flow (c) | $ | 46,972 | $ | 34,123 | $ | 87,747 | $ | 59,536 | ||||||||||||
Quarterly distribution declared per unit (e) | $ | 0.3000 | $ | 0.5150 | $ | 0.6000 | $ | 1.0250 | ||||||||||||
Distributions (e): | ||||||||||||||||||||
Common units | $ | 18,849 | $ | 32,398 | $ | 37,693 | $ | 64,481 | ||||||||||||
Total distributions | $ | 18,849 | $ | 32,398 | $ | 37,693 | $ | 64,481 | ||||||||||||
Coverage ratio (c) | 2.49x | 1.05x | 2.33x | 0.92x | ||||||||||||||||
Capital expenditures | $ | 1,792 | $ | 3,932 | $ | 7,872 | $ | 15,152 | ||||||||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | |||||||||
EARNINGS RELEASE TABLES | |||||||||
KEY OPERATING AND FINANCIAL INFORMATION (continued) | |||||||||
(Unaudited, in thousands) | |||||||||
June 30, | December 31, | ||||||||
Balance Sheet Information: | 2020 | 2019 | |||||||
Cash and cash equivalents (f) | $ | 21,568 | $ | 34,966 | |||||
Property, plant and equipment, net | 841,475 | 854,610 | |||||||
Total assets | 950,543 | 973,002 | |||||||
Total debt (f) | 768,085 | 802,104 | |||||||
Total liabilities | 823,297 | 867,919 | |||||||
Partners' equity | 127,246 | 105,083 | |||||||
Total liabilities and equity | 950,543 | 973,002 | |||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | |||||||||||||||||
EARNINGS RELEASE TABLES | |||||||||||||||||
RECONCILIATION OF AMOUNTS REPORTED UNDER GAAP | |||||||||||||||||
TO EBITDA AND DISTRIBUTABLE CASH FLOW | |||||||||||||||||
(Unaudited, in thousands) | |||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||
Reconciliation of net income to EBITDA and distributable cash flow (c): | |||||||||||||||||
Net income | $ | 37,460 | $ | 25,328 | $ | 72,273 | $ | 47,404 | |||||||||
Interest expense, net | 11,536 | 11,216 | 23,385 | 22,129 | |||||||||||||
Amortization of loan fees and debt premium | 542 | 446 | 981 | 895 | |||||||||||||
Accretion on discounted liabilities | 580 | 773 | 1,132 | 1,533 | |||||||||||||
Change in contingent consideration | 324 | — | 530 | — | |||||||||||||
Depreciation and amortization | 11,234 | 8,854 | 22,516 | 17,575 | |||||||||||||
EBITDA | 61,676 | 46,617 | 120,817 | 89,536 | |||||||||||||
Less: Noncontrolling interest EBITDA (g) | — | 4,083 | — | 10,180 | |||||||||||||
Less: Earnings attributable to the CPI earn-out | 2,809 | — | 5,641 | — | |||||||||||||
EBITDA attributable to PBFX | 58,867 | 42,534 | 115,176 | 79,356 | |||||||||||||
Non-cash unit-based compensation expense | 945 | 3,387 | 2,247 | 4,351 | |||||||||||||
Cash interest | (11,733) | (11,290) | (23,721) | (22,426) | |||||||||||||
Maintenance capital expenditures attributable to PBFX | (1,107) | (508) | (5,955) | (1,745) | |||||||||||||
Distributable cash flow | $ | 46,972 | $ | 34,123 | $ | 87,747 | $ | 59,536 | |||||||||
Reconciliation of net cash provided by operating activities to EBITDA and distributable cash flow (c): | |||||||||||||||||
Net cash provided by operating activities | $ | 61,041 | $ | 17,677 | $ | 79,688 | $ | 55,886 | |||||||||
Change in operating assets and liabilities | (9,956) | 21,111 | 19,991 | 15,872 | |||||||||||||
Interest expense, net | 11,536 | 11,216 | 23,385 | 22,129 | |||||||||||||
Non-cash unit-based compensation expense | (945) | (3,387) | (2,247) | (4,351) | |||||||||||||
EBITDA | 61,676 | 46,617 | 120,817 | 89,536 | |||||||||||||
Less: Noncontrolling interest EBITDA (g) | — | 4,083 | — | 10,180 | |||||||||||||
Less: Earnings attributable to the CPI earn-out | 2,809 | — | 5,641 | — | |||||||||||||
EBITDA attributable to PBFX | 58,867 | 42,534 | 115,176 | 79,356 | |||||||||||||
Non-cash unit-based compensation expense | 945 | 3,387 | 2,247 | 4,351 | |||||||||||||
Cash interest | (11,733) | (11,290) | (23,721) | (22,426) | |||||||||||||
Maintenance capital expenditures attributable to PBFX | (1,107) | (508) | (5,955) | (1,745) | |||||||||||||
Distributable cash flow | $ | 46,972 | $ | 34,123 | $ | 87,747 | $ | 59,536 | |||||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | |||||||||||||||||
EARNINGS RELEASE TABLES | |||||||||||||||||
RECONCILIATION OF AMOUNTS REPORTED UNDER GAAP | |||||||||||||||||
TO EBITDA AND ADJUSTED EBITDA | |||||||||||||||||
(Unaudited, in thousands) | |||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||
Reconciliation of net income to EBITDA and Adjusted EBITDA (c): | |||||||||||||||||
Net income | $ | 37,460 | $ | 25,328 | $ | 72,273 | $ | 47,404 | |||||||||
Interest expense, net | 11,536 | 11,216 | 23,385 | 22,129 | |||||||||||||
Amortization of loan fees and debt premium | 542 | 446 | 981 | 895 | |||||||||||||
Accretion on discounted liabilities | 580 | 773 | 1,132 | 1,533 | |||||||||||||
Change in contingent consideration | 324 | — | 530 | — | |||||||||||||
Depreciation and amortization | 11,234 | 8,854 | 22,516 | 17,575 | |||||||||||||
EBITDA | 61,676 | 46,617 | 120,817 | 89,536 | |||||||||||||
Less: Noncontrolling interest EBITDA (g) | — | 4,083 | — | 10,180 | |||||||||||||
Less: Earnings attributable to the CPI earn-out | 2,809 | — | 5,641 | — | |||||||||||||
EBITDA attributable to PBFX | 58,867 | 42,534 | 115,176 | 79,356 | |||||||||||||
Acquisition and transaction costs | 15 | 955 | 110 | 3,108 | |||||||||||||
Non-cash unit-based compensation expense | 945 | 3,387 | 2,247 | 4,351 | |||||||||||||
East Coast Terminals environmental remediation costs | 175 | 1,460 | 407 | 3,596 | |||||||||||||
PNGPC tariff true-up adjustment | — | — | — | 882 | |||||||||||||
Adjusted EBITDA | $ | 60,002 | $ | 48,336 | $ | 117,940 | $ | 91,293 | |||||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | ||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||
SEGMENT FINANCIAL INFORMATION | ||||||||||||||||
(Unaudited, in thousands) | ||||||||||||||||
Three Months Ended June 30, 2020 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total revenue (a) | $ | 66,709 | $ | 22,420 | $ | — | $ | 89,129 | ||||||||
Depreciation and amortization | 7,023 | 4,211 | — | 11,234 | ||||||||||||
Income (loss) from operations | 42,912 | 11,505 | (4,299) | 50,118 | ||||||||||||
Other expense | — | — | 12,658 | 12,658 | ||||||||||||
Capital expenditures | 1,405 | 387 | — | 1,792 | ||||||||||||
Three Months Ended June 30, 2019 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total revenue (a) | $ | 69,656 | $ | 13,094 | $ | — | $ | 82,750 | ||||||||
Depreciation and amortization | 6,879 | 1,975 | — | 8,854 | ||||||||||||
Income (loss) from operations | 40,529 | 4,814 | (7,580) | 37,763 | ||||||||||||
Other expense | — | — | 12,435 | 12,435 | ||||||||||||
Capital expenditures | 1,689 | 2,243 | — | 3,932 | ||||||||||||
Six Months Ended June 30, 2020 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total revenue (a) | $ | 136,952 | $ | 45,206 | $ | — | $ | 182,158 | ||||||||
Depreciation and amortization | 14,095 | 8,421 | — | 22,516 | ||||||||||||
Income (loss) from operations | 84,180 | 22,277 | (8,686) | 97,771 | ||||||||||||
Other expense | — | — | 25,498 | 25,498 | ||||||||||||
Capital expenditures | 5,031 | 2,841 | — | 7,872 | ||||||||||||
Six Months Ended June 30, 2019 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total revenue (a) | $ | 135,615 | $ | 25,980 | $ | — | $ | 161,595 | ||||||||
Depreciation and amortization | 13,780 | 3,795 | — | 17,575 | ||||||||||||
Income (loss) from operations | 77,080 | 8,471 | (13,590) | 71,961 | ||||||||||||
Other expense | — | — | 24,557 | 24,557 | ||||||||||||
Capital expenditures | 12,233 | 2,919 | — | 15,152 | ||||||||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | ||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||
SEGMENT FINANCIAL INFORMATION (continued) | ||||||||||||||||
(Unaudited, in thousands) | ||||||||||||||||
Balance at June 30, 2020 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total assets | $ | 710,817 | $ | 229,595 | $ | 10,131 | $ | 950,543 | ||||||||
Balance at December 31, 2019 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total assets | $ | 726,374 | $ | 228,495 | $ | 18,133 | $ | 973,002 |
PBF LOGISTICS LP | |||||||||||
EARNINGS RELEASE TABLES | |||||||||||
FOOTNOTES TO EARNINGS RELEASE TABLES | |||||||||||
(Unaudited, in thousands, except per unit data) | |||||||||||
(a) | See discussion of the factors affecting comparability noted on page 4. Our results of operations may not be comparable to the historical results of operations for the reasons described below:
Revenue - On October 1, 2018, we closed the East Coast Storage Assets Acquisition, which was accounted for as a business combination. In October 2019, we recommenced operations of certain of the acquired idled assets, which began revenue generating activities. As such, there was no revenue associated with the acquired idled assets prior to their recommencement.
On May 31, 2019, we closed the TVPC Acquisition in which we acquired the remaining 50% equity interest in TVPC. As such, we now own 100% of the equity interest in TVPC and no longer record a noncontrolling interest related to our ownership of TVPC.
Operating and maintenance expenses - As a result of our acquisitions and the completion of certain organic growth projects, our operating expenses are not comparative to prior periods as it pertains to expenses associated with those assets.
In addition, our results in the current year have been negatively affected by the impact of the COVID-19 pandemic on our business, including lower throughput at our terminals, as the industry reacts to the related economic downturn and volatile commodity markets. | ||||||||||
(b) | Calculated as the sum of the average throughput per day for each asset group for the periods presented. | ||||||||||
(c) | See "Non-GAAP Financial Measures" on page 5 for definitions of EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA, distributable cash flow and coverage ratio. | ||||||||||
(d) | Operating information reflects activity subsequent to our acquisitions, the execution of the commercial agreements with PBF Holding and the completion of certain organic growth projects. | ||||||||||
(e) | On July 31, 2020, we announced a quarterly cash distribution of $0.30 per limited partner unit based on the results of the second quarter of 2020. The distribution is payable on August 26, 2020 to PBFX unitholders of record at the close of business on August 13, 2020. The total distribution amount includes the expected distributions to be made related to second quarter earnings. | ||||||||||
(f) | Management also utilizes net debt as a metric in assessing our leverage. Net debt is a non-GAAP measure calculated by subtracting cash and cash equivalents from total debt. We believe this measurement is also useful to investors since we have the ability to, and may decide to, use a portion of our cash and cash equivalents to retire or pay down our debt. This non-GAAP financial measure should not be considered in isolation or as a substitute for analysis of our debt levels as reported under GAAP. Our definition of net debt may not be comparable to similarly titled measures of other partnerships, because it may be defined differently by other partnerships in our industry, thereby limiting its utility. Our net debt as of June 30, 2020 and December 31, 2019 was $746,517 and $767,138, respectively. | ||||||||||
(g) | Prior to the TVPC Acquisition, our 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 owned by TVP Holding, a subsidiary of PBF Holding. PBFX Op Co was the sole managing member of TVPC. We, through our 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. . | ||||||||||
(h) | We base our calculation of net income per limited partner unit on the weighted-average number of limited partner units outstanding during the period and the amount of available cash that has been, or will be, distributed to the limited partners. |
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-logistics-declares-quarterly-distribution-of-0-30-per-unit-and-announces-second-quarter-2020-earnings-results-301103716.html
SOURCE PBF Logistics LP
PARSIPPANY, N.J., June 12, 2020 /PRNewswire/ -- PBF Logistics LP (NYSE:PBFX) announced today that it will release its earnings results for the second quarter 2020 on Friday, July 31, 2020. The company will host a conference call and webcast regarding quarterly results and other business matters on Friday, July 31, 2020, at 11:00 a.m. ET.
The call is being webcast and can be accessed at PBF Logistics' website, http://www.pbflogistics.com. The call can also be accessed by dialing (800) 459-5346 or (203) 518-9544, conference ID: PBFXQ220. The audio replay will be available two hours after the end of the call through August 14, 2020, by dialing (800) 753-5207 or (402) 220-2156.
About PBF Logistics LP
PBF Logistics LP (NYSE: PBFX), headquartered in Parsippany, New Jersey, is a fee-based, growth-oriented master limited partnership formed by PBF Energy to own or lease, operate, develop and acquire crude oil and refined petroleum products terminals, pipelines, storage facilities and similar logistics assets.
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-logistics-to-release-second-quarter-2020-earnings-results-301075264.html
SOURCE PBF Logistics LP
PARSIPPANY, N.J., May 15, 2020 /PRNewswire/ -- PBF Logistics LP (NYSE:PBFX, the "Partnership") today announced first quarter 2020 net income attributable to the limited partners of $34.8 million, or $0.56 per common unit. During the quarter, the Partnership generated cash from operations of $18.6 million, EBITDA attributable to PBFX of $56.3 million, Adjusted EBITDA of $57.9 million and distributable cash flow of $40.8 million. Included in reported results for the first quarter are $1.6 million, or $0.03 per common unit, of expenses related to pending and non-consummated acquisitions, non-cash unit-based compensation and environmental remediation costs associated with the East Coast Terminals.
"PBF Logistics operated well during the first quarter and our revenues were supported by our minimum volume commitments with PBF Energy. As we navigate the new market dynamics created by the COVID-19 pandemic, we expect our revenues to remain well-supported by our long-term contracts. However, we have seen a decline in our rack volumes as a result of demand destruction but this has been partially offset by increased revenue and opportunities in our storage segment," said PBF Logistics GP LLC Executive Vice President Matt Lucey. "Additionally, we announced a distribution of $0.30 per unit today and we believe this is prudent given the uncertain outlook. Our near-term strategy is to build coverage, de-lever the business and increase financial resources to pursue identified organic projects and future external growth opportunities that may arise out of the current market turmoil."
As of March 31, 2020, the Partnership had approximately $228.3 million of liquidity, including approximately $116.0 million in cash and cash equivalents, and access to approximately $112.2 million under its revolving credit facility.
PBF Logistics Declares Quarterly Distribution
The board of directors of PBF Logistics GP LLC, the Partnership's general partner, declared a regular quarterly cash distribution of $0.30 per common unit. The distribution is payable on June 17, 2020, to unitholders of record at the close of business on May 27, 2020.
This release is intended to be a qualified notice to nominees under Treasury Regulations Section 1.1446-4(b). All of the Partnership's distributions to foreign investors are attributable to income that is effectively connected with a United States trade or business. Accordingly, the Partnership's distributions to foreign investors are subject to federal income tax withholding at the highest effective tax rate.
Non-GAAP Financial Measures
The Partnership defines 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. The Partnership defines 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 results of acquisitions from affiliates of PBF Energy 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")). The Partnership defines 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. The Partnership defines 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").
For additional information on the Partnership's non-GAAP financial measures, including reconciliations to their most directly comparable financial measures calculated and presented in accordance with GAAP, refer to the supplemental information provided in "Results of Operations" and the Earnings Release Tables included herein.
Conference Call Information
The Partnership will host a conference call and webcast regarding first quarter results and other business matters on Friday, May 15, 2020, at 11:00 a.m. ET. The call is being webcast and can be accessed at PBF Logistics' website, http://www.pbflogistics.com. The call can also be accessed by dialing (877) 876-9176 or (785) 424-1670, conference ID: PBFXQ120. The audio replay will be available two hours after the end of the call through May 29, 2020, by dialing (800) 934-7884 or (402) 220-6987.
Forward-Looking Statements
This press release contains forward-looking statements (as that term is defined under the federal securities laws) made by the Partnership and its management. Such statements are based on current expectations, forecasts and projections, including, but not limited to, anticipated financial and operating results, plans, objectives, expectations and intentions that are not historical in nature. Forward-looking statements should not be read as a guarantee of future performance or results, and may not necessarily be accurate indications of the times at, or by which, such performance or results will be achieved. Forward-looking statements are based on information available at the time, and are subject to various risks and uncertainties, including risks relating to the securities markets generally, the impact of adverse market conditions impacting PBFX's logistics and other assets, the possibility that the Partnership may not consummate any potential future acquisitions, the Partnership's plans for financing any potential future acquisitions, the duration and severity of the COVID-19 pandemic, and other risks inherent in PBFX's business. For more information concerning factors that could cause actual results to differ from those expressed or forecasted, see PBFX's filings with the Securities and Exchange Commission including its most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q. Forward-looking statements reflect information, facts and circumstances only as of the date they are made. The Partnership assumes no responsibility or obligation to update forward-looking statements except as may be required by law.
PBF Logistics LP
PBF Logistics LP, headquartered in Parsippany, New Jersey, is a fee-based, growth-oriented master limited partnership formed by PBF Energy Inc. to own or lease, operate, develop and acquire crude oil and refined petroleum products terminals, pipelines, storage facilities and similar logistics assets.
Results of Operations (Unaudited)
Business Developments
COVID-19
The recent outbreak of the coronavirus disease 2019 ("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.
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.
Factors Affecting Comparability
The following tables present our results of operations, related operational information and reconciliations of net income and net cash provided by operating activities to our EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow (each as defined below) for the three months ended March 31, 2020 and 2019.
On October 1, 2018, we acquired from Crown Point International, LLC, its wholly-owned subsidiary, CPI Operations LLC ("CPI"), whose assets include a storage facility with multi-use storage capacity, an Aframax-capable marine facility, a rail facility, a truck terminal, equipment, contracts and certain other idled assets (the "East Coast Storage Assets") located on the Delaware River near Paulsboro, New Jersey (the "East Coast Storage Assets Acquisition"). In connection with the acquisition, the purchase and sale agreement 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, which recommenced operations in October 2019.
On April 24, 2019, we entered into a Contribution Agreement with PBF Energy Company LLC ("PBF LLC"), pursuant to which PBF LLC contributed to us 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"), for total consideration of $200.0 million (the "TVPC Acquisition"). Subsequent to the closing of the TVPC Acquisition on May 31, 2019, we own 100% of the equity interest in TVPC.
On April 24, 2019, we 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 $135.0 million. The 2019 Registered Direct Offering closed on April 29, 2019.
As a result of the factors above, the information included in the following tables is not necessarily comparable on a year-over-year basis.
Non-GAAP Financial Measures
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 LLC 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 (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. We use distributable cash flow to calculate a measure we refer to as our coverage ratio. Our coverage ratio is calculated by dividing distributable cash flow by our total distribution declared. 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").
While EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow are not presentations made in accordance with GAAP, they are 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:
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 it provides investors with another perspective of the operating performance of our assets and the cash our business is generating. However, 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. EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA and distributable cash flow are reconciled to their most directly comparable financial measures calculated and presented in accordance with GAAP in the Earnings Release Tables included herein.
These non-GAAP financial measures should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Our definitions of these non-GAAP financial measures may not be comparable to similarly titled measures of other partnerships, because they may be defined differently by other partnerships in our industry, thereby limiting their utility.
PBF LOGISTICS LP | ||||||||
EARNINGS RELEASE TABLES | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
(Unaudited, in thousands, except unit and per unit data) | ||||||||
Three Months Ended | ||||||||
2020 | 2019 | |||||||
Revenue (a): | ||||||||
Affiliate | $ | 75,543 | $ | 71,332 | ||||
Third-party | 17,486 | 7,513 | ||||||
Total revenue | 93,029 | 78,845 | ||||||
Costs and expenses: | ||||||||
Operating and maintenance expenses (a) | 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 (g) | — | 4,719 | ||||||
Net income attributable to PBF Logistics LP unitholders | $ | 34,813 | $ | 17,357 | ||||
Net income per limited partner unit (h): | ||||||||
Common units - basic | $ | 0.56 | $ | 0.35 | ||||
Common units - diluted | 0.56 | 0.35 | ||||||
Weighted-average limited partner units outstanding (h): | ||||||||
Common units - basic | 62,370,927 | 49,151,927 | ||||||
Common units - diluted | 62,473,094 | 49,318,133 | ||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | ||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||
KEY OPERATING AND FINANCIAL INFORMATION | ||||||||||||
(Unaudited, amounts in thousands except barrel and per unit data) | ||||||||||||
Three Months Ended | ||||||||||||
2020 | 2019 | |||||||||||
Transportation and Terminaling Segment | ||||||||||||
Terminals | ||||||||||||
Total throughput (barrels per day ("bpd")) (b)(d) | 300,392 | 249,781 | ||||||||||
Lease tank capacity (average lease capacity barrels per month) (d) | 2,051,043 | 2,415,744 | ||||||||||
Pipelines | ||||||||||||
Total throughput (bpd) (b)(d) | 162,527 | 147,149 | ||||||||||
Lease tank capacity (average lease capacity barrels per month) (d) | 1,147,823 | 1,175,024 | ||||||||||
Storage Segment | ||||||||||||
Storage capacity reserved (average shell capacity barrels per month) (d) | 7,607,643 | 7,932,693 | ||||||||||
Total throughput (bpd) (b)(d) | 25,254 | — | ||||||||||
Cash Flow Information: | ||||||||||||
Net cash provided by (used in): | ||||||||||||
Operating activities | $ | 18,647 | $ | 38,209 | ||||||||
Investing activities | (6,080) | (11,220) | ||||||||||
Financing activities | 68,490 | (30,451) | ||||||||||
Net change in cash and cash equivalents | $ | 81,057 | $ | (3,462) | ||||||||
Other Financial Information: | ||||||||||||
EBITDA attributable to PBFX (c) | $ | 56,309 | $ | 36,822 | ||||||||
Adjusted EBITDA (c) | $ | 57,938 | $ | 42,957 | ||||||||
Distributable cash flow (c) | $ | 40,775 | $ | 25,413 | ||||||||
Quarterly distribution declared per unit (e) | $ | 0.30 | $ | 0.51 | ||||||||
Distributions (e): | ||||||||||||
Common units | $ | 18,844 | $ | 31,952 | ||||||||
Total distributions | $ | 18,844 | $ | 31,952 | ||||||||
Coverage ratio (c) | 2.16x | 0.80x | ||||||||||
Capital expenditures | $ | 6,080 | $ | 11,220 | ||||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | |||||||||
EARNINGS RELEASE TABLES | |||||||||
KEY OPERATING AND FINANCIAL INFORMATION (continued) | |||||||||
(Unaudited, in thousands) | |||||||||
March 31, | December 31, | ||||||||
Balance Sheet Information: | 2020 | 2019 | |||||||
Cash and cash equivalents (f) | $ | 116,023 | $ | 34,966 | |||||
Property, plant and equipment, net | 850,015 | 854,610 | |||||||
Total assets | 1,088,743 | 973,002 | |||||||
Total debt (f) | 902,543 | 802,104 | |||||||
Total liabilities | 980,254 | 867,919 | |||||||
Partners' equity | 108,489 | 105,083 | |||||||
Total liabilities and equity | 1,088,743 | 973,002 | |||||||
See Footnotes to Earnings Release Tables | |||||||||
PBF LOGISTICS LP | |||||||||
EARNINGS RELEASE TABLES | |||||||||
RECONCILIATION OF AMOUNTS REPORTED UNDER GAAP | |||||||||
TO EBITDA AND DISTRIBUTABLE CASH FLOW | |||||||||
(Unaudited, in thousands) | |||||||||
Three Months Ended | |||||||||
2020 | 2019 | ||||||||
Reconciliation of net income to EBITDA and distributable cash flow (c): | |||||||||
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 (g) | — | 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 | |||||
Reconciliation of net cash provided by operating activities to EBITDA and | |||||||||
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 (g) | — | 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 | |||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | |||||||||
EARNINGS RELEASE TABLES | |||||||||
RECONCILIATION OF AMOUNTS REPORTED UNDER GAAP | |||||||||
TO EBITDA AND ADJUSTED EBITDA | |||||||||
(Unaudited, in thousands) | |||||||||
Three Months Ended | |||||||||
2020 | 2019 | ||||||||
Reconciliation of net income to EBITDA and Adjusted EBITDA (c): | |||||||||
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 (g) | — | 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 | |||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | ||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||
SEGMENT FINANCIAL INFORMATION | ||||||||||||||||
(Unaudited, in thousands) | ||||||||||||||||
Three Months Ended March 31, 2020 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total revenue (a) | $ | 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 | Storage | Corporate | Consolidated | |||||||||||||
Total revenue (a) | $ | 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 | Storage | Corporate | Consolidated | |||||||||||||
Total assets | $ | 747,200 | $ | 234,652 | $ | 106,891 | $ | 1,088,743 | ||||||||
Balance at December 31, 2019 | ||||||||||||||||
Transportation | Storage | Corporate | Consolidated | |||||||||||||
Total assets | $ | 726,374 | $ | 228,495 | $ | 18,133 | $ | 973,002 | ||||||||
See Footnotes to Earnings Release Tables |
PBF LOGISTICS LP | |||||||||||
EARNINGS RELEASE TABLES | |||||||||||
FOOTNOTES TO EARNINGS RELEASE TABLES | |||||||||||
(Unaudited, in thousands, except per unit data) | |||||||||||
(a) | See discussion of the factors affecting comparability noted on page 4. Our results of operations may not be comparable to the historical results of operations for the reasons described below: | ||||||||||
(b) | Calculated as the sum of the average throughput per day for each asset group for the periods presented. | ||||||||||
(c) | See "Non-GAAP Financial Measures" on page 5 for definitions of EBITDA, EBITDA attributable to PBFX, Adjusted EBITDA, distributable cash flow and coverage ratio. | ||||||||||
(d) | Operating information reflects activity subsequent to our acquisitions, the execution of the commercial agreements with PBF Holding and the completion of certain organic growth projects. | ||||||||||
(e) | On May 15, 2020, we announced a quarterly cash distribution of $0.30 per limited partner unit based on the results of the first quarter of 2020. The distribution is payable on June 17, 2020 to PBFX unitholders of record at the close of business on May 27, 2020. The total distribution amount includes the expected distributions to be made related to first quarter earnings. | ||||||||||
(f) | Management also utilizes net debt as a metric in assessing our leverage. Net debt is a non-GAAP measure calculated by subtracting cash and cash equivalents from total debt. We believe this measurement is also useful to investors since we have the ability to, and may decide to, use a portion of our cash and cash equivalents to retire or pay down our debt. This non-GAAP financial measure should not be considered in isolation or as a substitute for analysis of our debt levels as reported under GAAP. Our definition of net debt may not be comparable to similarly titled measures of other partnerships, because it may be defined differently by other partnerships in our industry, thereby limiting its utility. Our net debt as of March 31, 2020 and December 31, 2019 was $786,520 and $767,138, respectively. | ||||||||||
(g) | Prior to the TVPC Acquisition, our 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 owned by TVP Holding, a subsidiary of PBF Holding. PBFX Op Co was the sole managing member of TVPC. We, through our 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. | ||||||||||
(h) | We base our calculation of net income per limited partner unit on the weighted-average number of limited partner units outstanding during the period and the amount of available cash that has been, or will be, distributed to the limited partners. |
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-logistics-declares-quarterly-distribution-of-0-30-per-unit-and-announces-first-quarter-2020-earnings-results-301059899.html
SOURCE PBF Logistics LP
PARSIPPANY, N.J., May 15, 2020 /PRNewswire/ -- PBF Energy Inc. (NYSE: PBF) today reported first quarter 2020 loss from operations of $1,366.8 million as compared to income from operations of $364.6 million for the first quarter of 2019. Excluding special items, first quarter 2020 loss from operations was $134.0 million as compared to loss from operations of $141.4 million for the first quarter of 2019. PBF Energy's financial results reflect the consolidation of PBF Logistics LP (NYSE: PBFX), a master limited partnership of which PBF indirectly owns the general partner and approximately 48% of the limited partner interests as of quarter-end.
The company reported first quarter 2020 net loss of $1,062.5 million and net loss attributable to PBF Energy Inc. of $1,065.9 million or $(8.93) per share. This compares to net income of $241.4 million, and net income attributable to PBF Energy Inc. of $229.2 million or $1.89 per share for the first quarter 2019. Special items included in the first quarter 2020 results, which increased the net loss by a net, after-tax loss of $933.5 million, or $7.74 per share, consisted of a lower-of-cost-or-market ("LCM") inventory adjustment, change in Tax Receivable Agreement liability, debt extinguishment costs related to the redemption of the 7.00% senior notes due 2023 (the "2023 Senior Notes") and change in the fair value of the earn-out provision included in connection with the Martinez acquisition (the "Contingent Consideration"). Adjusted fully-converted net loss for the first quarter 2020, excluding special items, was $143.2 million, or $(1.19) per share on a fully-exchanged, fully-diluted basis, as described below, compared to adjusted fully-converted net loss of $143.0 million or $(1.18) per share, for the first quarter 2019.
Tom Nimbley, PBF Energy's Chairman and CEO, said, "2020 has presented unexpected and unprecedented challenges and PBF has responded by taking several significant actions to ensure we navigate the current market successfully. Our employees have readily adjusted to new working conditions and continue to provide essential services." Mr. Nimbley continued, "We implemented aggressive cost reduction measures and scaled back operations in response to the near-term, generational decline in demand. We took additional steps to increase our capital resources through the sale of hydrogen plants and a successful debt offering, thereby ensuring we have the resources to manage our business through the current and potential future downturns." Mr. Nimbley concluded, "As more regions across the country are beginning the process of returning to work, we are already seeing an increase in product demand. We are at a delicate intersection on this path and PBF will continue to run our operations in a safe, reliable and environmentally responsible manner and we look forward to a sustainable return to work."
Liquidity and Financial Position
As of May 1, 2020, after giving effect to the successful $1 billion notes offering in May, our liquidity was approximately $2 billion based on our estimated $805.0 million of cash, excluding cash held at PBF Logistics LP, and $151.0 million of additional, available borrowing capacity under our asset-backed revolving credit facility. Assuming current commodity prices remain relatively constant, we expect our liquidity to improve as working capital continues to normalize in May and our Revolving Credit Facility borrowing base increases.
On May 7, 2020, PBF announced that its indirect subsidiary, PBF Holding Company LLC successfully priced $1.0 billion of 9.25% senior secured notes due 2025 in a private offering. The offering closed on May 13, 2020.
Strategic Update and Outlook
The recent outbreak of the COVID-19 pandemic and certain developments in the global oil markets are 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 related 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 and has resulted in significantly lower demand for refined petroleum products.
We are actively responding to the impacts from these matters on our business. In late March and through early April 2020, we started reducing the amount of crude oil processed at our refineries in response to the decreased demand for our products and we temporarily idled various units at certain of our refineries to optimize our production in light of prevailing market conditions.
In March 2020, we announced initial expense reduction efforts that should result in a reduction in our 2020 operating expenses of approximately $125 million. We have subsequently identified additional reductions and currently estimate an aggregate reduction of approximately $140 million in our 2020 operating expenses budget. In addition, we are currently operating our refineries at minimum rates, a throughput reduction of approximately 30% versus our previous expectations. As the market conditions develop and the demand outlook becomes clearer, we will continue to adjust our operations, regionally and in total, in response. We expect near-term throughput to be in the 650,000 to 750,000 barrel per range for our refining system.
In addition to the steps above with respect to our operations, we are taking the following measures, some of which were previously announced in March 2020:
Sale of Hydrogen Plants
On April 17, 2020, we closed on the sale of five hydrogen plants to Air Products and Chemicals, Inc. for gross cash proceeds of $530.0 million. We will enter into off-take arrangements for hydrogen on terms in line with similar arrangements in place throughout our refining system.
Martinez Refinery Acquisition
On February 1, 2020, PBF completed its previously announced acquisition of the 157,000 barrel-per-day Martinez refinery, and related logistics assets, from Equilon Enterprises LLC d/b/a Shell Oil Products US. With the addition of Martinez, PBF's total throughput capacity is now over 1 million barrels per day and our combined Nelson Complexity increased to 12.8.
Adjusted Fully-Converted Results
Adjusted fully-converted results assume the exchange of all PBF Energy Company LLC Series A Units and dilutive securities into shares of PBF Energy Inc. Class A common stock on a one-for-one basis, resulting in the elimination of the noncontrolling interest and a corresponding adjustment to the company's tax provision.
Non-GAAP Measures
This earnings release, and the discussion during the management conference call, may include references to Non-GAAP (Generally Accepted Accounting Principles) measures including Adjusted Fully-Converted Net Income, Adjusted Fully-Converted Net Income excluding special items, Adjusted Fully-Converted Net Income per fully-exchanged, fully-diluted share, Income from operations excluding special items, gross refining margin, gross refining margin excluding special items, gross refining margin per barrel of throughput, EBITDA (Earnings before Interest, Income Taxes, Depreciation and Amortization), EBITDA excluding special items and Adjusted EBITDA. PBF believes that Non-GAAP financial measures provide useful information about its operating performance and financial results. However, these measures have important limitations as analytical tools and should not be viewed in isolation or considered as alternatives for, or superior to, comparable GAAP financial measures. PBF's Non-GAAP financial measures may also differ from similarly named measures used by other companies. See the accompanying tables and footnotes in this release for additional information on the Non-GAAP measures used in this release and reconciliations to the most directly comparable GAAP measures.
Conference Call Information
PBF Energy's senior management will host a conference call and webcast regarding quarterly results and other business matters on Friday, May 15, 2020, at 8:30 a.m. ET. The call is being webcast and can be accessed at PBF Energy's website, http://www.pbfenergy.com. The call can also be accessed by dialing (866) 342-8591 or (203) 518-9713, conference ID: PBFQ120. The audio replay will be available two hours after the end of the call through May 29, 2020, by dialing (800) 839-3607 or (402) 220-2970.
Forward-Looking Statements
Statements in this press release relating to future plans, results, performance, expectations, achievements and the like are considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve known and unknown risks, uncertainties and other factors, many of which may be beyond the company's control, that may cause actual results to differ materially from any future results, performance or achievements expressed or implied by the forward-looking statements. Factors and uncertainties that may cause actual results to differ include but are not limited to the risks disclosed in the company's filings with the SEC, as well as the risks disclosed in PBF Logistics LP's SEC filings and any impact PBF Logistics LP may have on the company's credit rating, cost of funds, employees, customer and vendors; risk relating to the securities markets generally; risks associated with the recent acquisition of the Martinez refinery, and related logistics assets; the duration and severity of the COVID-19 pandemic and certain developments in the global oil markets and their impact on the global macroeconomic conditions; and the impact of adverse market conditions affecting the company, unanticipated developments, regulatory approvals, changes in laws and other events that negatively impact the company. All forward-looking statements speak only as of the date hereof. The company undertakes no obligation to revise or update any forward-looking statements except as may be required by applicable law.
About PBF Energy Inc.
PBF Energy Inc. (NYSE:PBF) is one of the largest independent refiners in North America, operating, through its subsidiaries, oil refineries and related facilities in California, Delaware, Louisiana, New Jersey and Ohio. Our mission is to operate our facilities in a safe, reliable and environmentally responsible manner, provide employees with a safe and rewarding workplace, become a positive influence in the communities where we do business, and provide superior returns to our investors.
PBF Energy Inc. also currently indirectly owns the general partner and approximately 48% of the limited partnership interest of PBF Logistics LP (NYSE: PBFX).
PBF ENERGY INC. AND SUBSIDIARIES | ||||||
EARNINGS RELEASE TABLES | ||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||
(Unaudited, in millions, except share and per share data) | ||||||
Three Months Ended | ||||||
March 31, | ||||||
2020 | 2019 | |||||
Revenues | $ 5,277.5 | $ 5,216.2 | ||||
Cost and expenses: | ||||||
Cost of products and other | 5,963.3 | 4,209.2 | ||||
Operating expenses (excluding depreciation and amortization expense as reflected | 531.7 | 479.0 | ||||
Depreciation and amortization expense | 116.7 | 103.0 | ||||
Cost of sales | 6,611.7 | 4,791.2 | ||||
General and administrative expenses (excluding depreciation and amortization | 82.5 | 57.6 | ||||
Depreciation and amortization expense | 2.9 | 2.8 | ||||
Change in fair value of contingent consideration | (52.8) | - | ||||
Total cost and expenses | 6,644.3 | 4,851.6 | ||||
Income (loss) from operations | (1,366.8) | 364.6 | ||||
Other income (expense): | ||||||
Interest expense, net | (49.2) | (39.5) | ||||
Change in Tax Receivable Agreement liability | (11.6) | - | ||||
Change in fair value of catalyst obligations | 11.7 | (3.1) | ||||
Debt extinguishment costs | (22.2) | - | ||||
Other non-service components of net periodic benefit cost | 1.0 | (0.1) | ||||
Income (loss) before income taxes | (1,437.1) | 321.9 | ||||
Income tax (benefit) expense | (374.6) | 80.5 | ||||
Net income (loss) | (1,062.5) | 241.4 | ||||
Less: net income attributable to noncontrolling interests | 3.4 | 12.2 | ||||
Net income (loss) attributable to PBF Energy Inc. stockholders | $ (1,065.9) | $ 229.2 | ||||
Net income (loss) available to Class A common stock per share: | ||||||
Basic | $ (8.93) | $ 1.91 | ||||
Diluted | $ (8.93) | $ 1.89 | ||||
Weighted-average shares outstanding-basic | 119,380,210 | 119,880,915 | ||||
Weighted-average shares outstanding-diluted | 119,380,210 | 122,175,744 | ||||
Dividends per common share | $ - | $ 0.30 | ||||
Adjusted fully-converted net income (loss) and adjusted fully-converted net | ||||||
Adjusted fully-converted net income (loss) | $ (1,076.7) | $ 231.4 | ||||
Adjusted fully-converted net income (loss) per fully exchanged, fully diluted share | $ (8.93) | $ 1.89 | ||||
Adjusted fully-converted shares outstanding - diluted (Note 6) | 120,589,008 | 122,175,744 | ||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | ||||||||||||||
RECONCILIATION OF AMOUNTS REPORTED UNDER U.S. GAAP | ||||||||||||||
(Unaudited, in millions, except share and per share data) | ||||||||||||||
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED FULLY- | Three Months Ended | |||||||||||||
March 31, | ||||||||||||||
2020 | 2019 | |||||||||||||
Net income (loss) attributable to PBF Energy Inc. stockholders | $ | (1,065.9) | $ | 229.2 | ||||||||||
Less: | Income allocated to participating securities | 0.1 | 0.1 | |||||||||||
Income (loss) available to PBF Energy Inc. stockholders - basic | (1,066.0) | 229.1 | ||||||||||||
Add: | Net income (loss) attributable to noncontrolling interest (Note 2) | (14.6) | 3.1 | |||||||||||
Less: | Income tax benefit (expense) (Note 3) | 3.9 | (0.8) | |||||||||||
Adjusted fully-converted net income (loss) | $ | (1,076.7) | $ | 231.4 | ||||||||||
Special Items (Note 4): | ||||||||||||||
Add: | Non-cash LCM inventory adjustment | 1,285.6 | (506.0) | |||||||||||
Add: | Change in Tax Receivable Agreement liability | 11.6 | — | |||||||||||
Add: | Debt extinguishment costs | 22.2 | — | |||||||||||
Add: | Change in fair value of contingent consideration | (52.8) | — | |||||||||||
Less: | Recomputed income taxes on special items (Note 3) | (333.1) | 131.6 | |||||||||||
Adjusted fully-converted net income (loss) excluding special items | $ | (143.2) | $ | (143.0) | ||||||||||
Weighted-average shares outstanding of PBF Energy Inc. | 119,380,210 | 119,880,915 | ||||||||||||
Conversion of PBF LLC Series A Units (Note 5) | 1,208,798 | 1,206,325 | ||||||||||||
Common stock equivalents (Note 6) | — | 1,088,504 | ||||||||||||
Fully-converted shares outstanding - diluted | 120,589,008 | 122,175,744 | ||||||||||||
Adjusted fully-converted net income (loss) per fully exchanged, fully diluted shares | $ | (8.93) | $ | 1.89 | ||||||||||
Adjusted fully-converted net income (loss) excluding special items per fully | $ | (1.19) | $ | (1.18) | ||||||||||
Three Months Ended | ||||||||||||||
RECONCILIATION OF INCOME (LOSS) FROM OPERATIONS TO INCOME | March 31, | |||||||||||||
2020 | 2019 | |||||||||||||
Income (loss) from operations | $ | (1,366.8) | $ | 364.6 | ||||||||||
Special Items (Note 4): | ||||||||||||||
Add: | Non-cash LCM inventory adjustment | 1,285.6 | (506.0) | |||||||||||
Add: | Change in the fair value of contingent consideration | (52.8) | — | |||||||||||
Income (loss) from operations excluding special items | $ | (134.0) | $ | (141.4) | ||||||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | ||||||||||||||
RECONCILIATION OF AMOUNTS REPORTED UNDER U.S. GAAP | ||||||||||||||
EBITDA RECONCILIATIONS (Note 7) | ||||||||||||||
(Unaudited, in millions) | ||||||||||||||
Three Months Ended | ||||||||||||||
March 31, | ||||||||||||||
RECONCILIATION OF NET INCOME (LOSS) TO EBITDA AND EBITDA | 2020 | 2019 | ||||||||||||
Net income (loss) | $ | (1,062.5) | $ | 241.4 | ||||||||||
Add: Depreciation and amortization expense | 119.6 | 105.8 | ||||||||||||
Add: Interest expense, net | 49.2 | 39.5 | ||||||||||||
Add: Income tax (benefit) expense | (374.6) | 80.5 | ||||||||||||
EBITDA | $ | (1,268.3) | $ | 467.2 | ||||||||||
Special Items (Note 4): | ||||||||||||||
Add: Non-cash LCM inventory adjustment | 1,285.6 | (506.0) | ||||||||||||
Add: Change in Tax Receivable Agreement liability | 11.6 | — | ||||||||||||
Add: Debt extinguishment costs | 22.2 | — | ||||||||||||
Add: Change in the fair value of contingent consideration | (52.8) | — | ||||||||||||
EBITDA excluding special items | $ | (1.7) | $ | (38.8) | ||||||||||
Three Months Ended | ||||||||||||||
March 31, | ||||||||||||||
RECONCILIATION OF EBITDA TO ADJUSTED EBITDA | 2020 | 2019 | ||||||||||||
EBITDA | $ | (1,268.3) | $ | 467.2 | ||||||||||
Add: Stock-based compensation | 9.6 | 8.0 | ||||||||||||
Add: Net non-cash change in fair value of catalyst obligations | (11.7) | 3.1 | ||||||||||||
Add: Net non-cash change in fair value of contingent consideration (Note 4) | (52.8) | — | ||||||||||||
Add: Non-cash LCM inventory adjustment (Note 4) | 1,285.6 | (506.0) | ||||||||||||
Add: Change in Tax Receivable Agreement liability (Note 4) | 11.6 | — | ||||||||||||
Add: Debt extinguishment costs (Note 4) | 22.2 | — | ||||||||||||
Adjusted EBITDA | $ | (3.8) | $ | (27.7) | ||||||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | |||||||||||
EARNINGS RELEASE TABLES | |||||||||||
CONDENSED CONSOLIDATED BALANCE SHEET DATA | |||||||||||
(Unaudited, in millions) | |||||||||||
March 31, | December 31, | ||||||||||
2020 | 2019 | ||||||||||
Balance Sheet Data: | |||||||||||
Cash and cash equivalents | $ | 722.1 | $ | 814.9 | |||||||
Inventories | 986.5 | 2,122.2 | |||||||||
Total assets | 9,134.1 | 9,132.4 | |||||||||
Total debt | 3,546.1 | 2,064.9 | |||||||||
Total equity | 2,479.5 | 3,585.5 | |||||||||
Total equity excluding special items (Note 4, 13) | $ | 3,503.3 | $ | 3,675.8 | |||||||
Total debt to capitalization ratio (Note 13) | 59 | % | 37 | % | |||||||
Total debt to capitalization ratio, excluding special items (Note 13) | 50 | % | 36 | % | |||||||
Net debt to capitalization ratio (Note 13) | 53 | % | 26 | % | |||||||
Net debt to capitalization ratio, excluding special items (Note 13) | 45 | % | 25 | % | |||||||
SUMMARIZED STATEMENT OF CASH FLOW DATA | |||||||||||
(Unaudited, in millions) | |||||||||||
Three Months Ended March 31, | |||||||||||
2020 | 2019 | ||||||||||
Cash flows used in operating activities | $ | (235.8) | $ | (149.9) | |||||||
Cash flows used in investing activities | (1,315.2) | (260.6) | |||||||||
Cash flows provided by financing activities | 1,458.2 | 231.5 | |||||||||
Net decrease in cash and cash equivalents | (92.8) | (179.0) | |||||||||
Cash and cash equivalents, beginning of period | 814.9 | 597.3 | |||||||||
Cash and cash equivalents, end of period | $ | 722.1 | $ | 418.3 | |||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | |||||||||||||||||||
EARNINGS RELEASE TABLES | |||||||||||||||||||
CONSOLIDATING FINANCIAL INFORMATION (Note 8) | |||||||||||||||||||
(Unaudited, in millions) | |||||||||||||||||||
Three Months Ended March 31, 2020 | |||||||||||||||||||
Refining | Logistics | Corporate | Eliminations | Consolidated | |||||||||||||||
Revenues | $ | 5,260.0 | $ | 93.0 | $ | — | $ | (75.5) | $ | 5,277.5 | |||||||||
Depreciation and amortization expense | 105.4 | 11.3 | 2.9 | — | 119.6 | ||||||||||||||
Income (loss) from operations | (1,386.4) | 47.7 | (28.1) | — | (1,366.8) | ||||||||||||||
Interest expense, net | 0.8 | 12.8 | 35.6 | — | 49.2 | ||||||||||||||
Capital expenditures (Note 14) | 1,304.1 | 6.1 | 5.0 | — | 1,315.2 | ||||||||||||||
Three Months Ended March 31, 2019 | |||||||||||||||||||
Refining | Logistics | Corporate | Eliminations | Consolidated | |||||||||||||||
Revenues | $ | 5,208.7 | $ | 78.8 | $ | — | $ | (71.3) | $ | 5,216.2 | |||||||||
Depreciation and amortization expense | 94.3 | 8.7 | 2.8 | — | 105.8 | ||||||||||||||
Income (loss) from operations (Note 15, | 389.5 | 34.2 | (54.4) | (4.7) | 364.6 | ||||||||||||||
Interest expense, net | 0.5 | 12.1 | 26.9 | — | 39.5 | ||||||||||||||
Capital expenditures | 247.1 | 11.2 | 2.3 | — | 260.6 | ||||||||||||||
Balance at March 31, 2020 | |||||||||||||||||||
Refining | Logistics | Corporate | Eliminations | Consolidated | |||||||||||||||
Total Assets | $ | 7,746.3 | $ | 1,088.7 | $ | 386.2 | $ | (87.1) | $ | 9,134.1 | |||||||||
Balance at December 31, 2019 | |||||||||||||||||||
Refining | Logistics | Corporate | Eliminations | Consolidated | |||||||||||||||
Total Assets | $ | 8,154.8 | $ | 973.0 | $ | 52.7 | $ | (48.1) | $ | 9,132.4 | |||||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | ||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||
MARKET INDICATORS AND KEY OPERATING INFORMATION | ||||||||||||
(Unaudited) | ||||||||||||
Three Months Ended | ||||||||||||
March 31, | ||||||||||||
Market Indicators (dollars per barrel) (Note 9) | 2020 | 2019 | ||||||||||
Dated Brent crude oil | $ | 49.70 | $ | 63.26 | ||||||||
West Texas Intermediate (WTI) crude oil | $ | 45.56 | $ | 54.87 | ||||||||
Light Louisiana Sweet (LLS) crude oil | $ | 47.81 | $ | 62.38 | ||||||||
Alaska North Slope (ANS) crude oil | $ | 51.07 | $ | 64.39 | ||||||||
Crack Spreads: | ||||||||||||
Dated Brent (NYH) 2-1-1 | $ | 9.96 | $ | 9.85 | ||||||||
WTI (Chicago) 4-3-1 | $ | 7.37 | $ | 12.33 | ||||||||
LLS (Gulf Coast) 2-1-1 | $ | 10.42 | $ | 9.89 | ||||||||
ANS (West Coast-LA) 4-3-1 | $ | 13.36 | $ | 13.54 | ||||||||
ANS (West Coast-SF) 3-2-1 | $ | 9.65 | $ | 11.14 | ||||||||
Crude Oil Differentials: | ||||||||||||
Dated Brent (foreign) less WTI | $ | 4.14 | $ | 8.39 | ||||||||
Dated Brent less Maya (heavy, sour) | $ | 8.87 | $ | 4.50 | ||||||||
Dated Brent less WTS (sour) | $ | 4.70 | $ | 9.55 | ||||||||
Dated Brent less ASCI (sour) | $ | 4.29 | $ | 2.35 | ||||||||
WTI less WCS (heavy, sour) | $ | 16.85 | $ | 9.96 | ||||||||
WTI less Bakken (light, sweet) | $ | 3.46 | $ | (0.25) | ||||||||
WTI less Syncrude (light, sweet) | $ | 1.80 | $ | (0.04) | ||||||||
WTI less LLS (light, sweet) | $ | (2.25) | $ | (7.51) | ||||||||
WTI less ANS (light, sweet) | $ | (5.51) | $ | (9.52) | ||||||||
Natural gas (dollars per MMBTU) | $ | 1.87 | $ | 2.87 | ||||||||
Key Operating Information | ||||||||||||
Production (barrels per day ("bpd") in thousands) | 867.0 | 737.7 | ||||||||||
Crude oil and feedstocks throughput (bpd in thousands) | 852.9 | 743.1 | ||||||||||
Total crude oil and feedstocks throughput (millions of barrels) | 77.6 | 66.9 | ||||||||||
Consolidated gross margin per barrel of throughput | $ | (17.19) | $ | 6.35 | ||||||||
Gross refining margin, excluding special items, per barrel of throughput (Note 4, Note 10) | $ | 6.60 | $ | 6.38 | ||||||||
Refinery operating expense, per barrel of throughput (Note 11) | $ | 6.54 | $ | 6.78 | ||||||||
Crude and feedstocks (% of total throughput) (Note 12) | ||||||||||||
Heavy | 44 | % | 32 | % | ||||||||
Medium | 23 | % | 32 | % | ||||||||
Light | 19 | % | 24 | % | ||||||||
Other feedstocks and blends | 14 | % | 12 | % | ||||||||
Total throughput | 100 | % | 100 | % | ||||||||
Yield (% of total throughput) | ||||||||||||
Gasoline and gasoline blendstocks | 51 | % | 46 | % | ||||||||
Distillates and distillate blendstocks | 32 | % | 32 | % | ||||||||
Lubes | 1 | % | 1 | % | ||||||||
Chemicals | 1 | % | 2 | % | ||||||||
Other | 17 | % | 18 | % | ||||||||
Total yield | 102 | % | 99 | % | ||||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | ||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||
SUPPLEMENTAL OPERATING INFORMATION | ||||||||||||
(Unaudited) | ||||||||||||
Three Months Ended | ||||||||||||
March 31, | ||||||||||||
2020 | 2019 | |||||||||||
Supplemental Operating Information - East Coast (Delaware City and Paulsboro) | ||||||||||||
Production (bpd in thousands) | 327.8 | 299.7 | ||||||||||
Crude oil and feedstocks throughput (bpd in thousands) | 329.3 | 305.0 | ||||||||||
Total crude oil and feedstocks throughput (millions of barrels) | 30.0 | 27.5 | ||||||||||
Gross margin per barrel of throughput | $ | (13.61) | $ | 1.16 | ||||||||
Gross refining margin, excluding special items, per barrel of throughput (Note 4, Note 10) | $ | 6.92 | $ | 3.35 | ||||||||
Refinery operating expense, per barrel of throughput (Note 11) | $ | 5.71 | $ | 6.37 | ||||||||
Crude and feedstocks (% of total throughput) (Note 12): | ||||||||||||
Heavy | 27 | % | 25 | % | ||||||||
Medium | 27 | % | 52 | % | ||||||||
Light | 28 | % | 4 | % | ||||||||
Other feedstocks and blends | 18 | % | 19 | % | ||||||||
Total throughput | 100 | % | 100 | % | ||||||||
Yield (% of total throughput): | ||||||||||||
Gasoline and gasoline blendstocks | 46 | % | 43 | % | ||||||||
Distillates and distillate blendstocks | 36 | % | 31 | % | ||||||||
Lubes | 2 | % | 3 | % | ||||||||
Chemicals | 1 | % | 1 | % | ||||||||
Other | 15 | % | 20 | % | ||||||||
Total yield | 100 | % | 98 | % | ||||||||
Supplemental Operating Information - Mid-Continent (Toledo) | ||||||||||||
Production (bpd in thousands) | 91.0 | 150.2 | ||||||||||
Crude oil and feedstocks throughput (bpd in thousands) | 90.1 | 148.0 | ||||||||||
Total crude oil and feedstocks throughput (millions of barrels) | 8.2 | 13.3 | ||||||||||
Gross margin per barrel of throughput | $ | (44.23) | $ | 15.22 | ||||||||
Gross refining margin, excluding special items, per barrel of throughput (Note 4, Note 10) | $ | 1.16 | $ | 12.28 | ||||||||
Refinery operating expense, per barrel of throughput (Note 11) | $ | 8.38 | $ | 5.55 | ||||||||
Crude and feedstocks (% of total throughput) (Note 12): | ||||||||||||
Medium | 39 | % | 29 | % | ||||||||
Light | 59 | % | 70 | % | ||||||||
Other feedstocks and blends | 2 | % | 1 | % | ||||||||
Total throughput | 100 | % | 100 | % | ||||||||
Yield (% of total throughput): | ||||||||||||
Gasoline and gasoline blendstocks | 45 | % | 53 | % | ||||||||
Distillates and distillate blendstocks | 30 | % | 36 | % | ||||||||
Chemicals | 2 | % | 6 | % | ||||||||
Other | 24 | % | 6 | % | ||||||||
Total yield | 101 | % | 101 | % | ||||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | ||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||
SUPPLEMENTAL OPERATING INFORMATION | ||||||||||||
(Unaudited) | ||||||||||||
Three Months Ended | ||||||||||||
March 31, | ||||||||||||
2020 | 2019 | |||||||||||
Supplemental Operating Information - Gulf Coast (Chalmette) | ||||||||||||
Production (bpd in thousands) | 179.4 | 165.0 | ||||||||||
Crude oil and feedstocks throughput (bpd in thousands) | 174.5 | 164.6 | ||||||||||
Total crude oil and feedstocks throughput (millions of barrels) | 15.9 | 14.8 | ||||||||||
Gross margin per barrel of throughput | $ | (9.93) | $ | 4.48 | ||||||||
Gross refining margin, excluding special items, per barrel of throughput (Note 4, Note 10) | $ | 8.07 | $ | 3.33 | ||||||||
Refinery operating expense, per barrel of throughput (Note 11) | $ | 4.67 | $ | 5.89 | ||||||||
Crude and feedstocks (% of total throughput) (Note 12): | ||||||||||||
Heavy | 41 | % | 34 | % | ||||||||
Medium | 30 | % | 16 | % | ||||||||
Light | 13 | % | 37 | % | ||||||||
Other feedstocks and blends | 16 | % | 13 | % | ||||||||
Total throughput | 100 | % | 100 | % | ||||||||
Yield (% of total throughput): | ||||||||||||
Gasoline and gasoline blendstocks | 45 | % | 40 | % | ||||||||
Distillates and distillate blendstocks | 33 | % | 35 | % | ||||||||
Chemicals | 2 | % | 2 | % | ||||||||
Other | 23 | % | 23 | % | ||||||||
Total yield | 103 | % | 100 | % | ||||||||
Supplemental Operating Information - West Coast (Torrance and Martinez) | ||||||||||||
Production (bpd in thousands) | 268.8 | 122.8 | ||||||||||
Crude oil and feedstocks throughput (bpd in thousands) | 259.0 | 125.5 | ||||||||||
Total crude oil and feedstocks throughput (millions of barrels) | 23.5 | 11.3 | ||||||||||
Gross margin per barrel of throughput | $ | (19.43) | $ | 7.42 | ||||||||
Gross refining margin, excluding special items, per barrel of throughput (Note 4, Note 10) | $ | 7.09 | $ | 10.76 | ||||||||
Refinery operating expense, per barrel of throughput (Note 11) | $ | 8.21 | $ | 10.40 | ||||||||
Crude and feedstocks (% of total throughput) (Note 12): | ||||||||||||
Heavy | 81 | % | 82 | % | ||||||||
Medium | 7 | % | 8 | % | ||||||||
Other feedstocks and blends | 12 | % | 10 | % | ||||||||
Total throughput | 100 | % | 100 | % | ||||||||
Yield (% of total throughput): | ||||||||||||
Gasoline and gasoline blendstocks | 62 | % | 51 | % | ||||||||
Distillates and distillate blendstocks | 27 | % | 24 | % | ||||||||
Other | 15 | % | 23 | % | ||||||||
Total yield | 104 | % | 98 | % | ||||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | |||||||||||||||||||||
RECONCILIATION OF AMOUNTS REPORTED UNDER U.S. GAAP | |||||||||||||||||||||
GROSS REFINING MARGIN / GROSS REFINING MARGIN PER BARREL OF THROUGHPUT (Note 10) | |||||||||||||||||||||
(Unaudited, in millions, except per barrel amounts) | |||||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||||
March 31, 2020 | March 31, 2019 | ||||||||||||||||||||
RECONCILIATION OF CONSOLIDATED GROSS | $ | per barrel | $ | per barrel | |||||||||||||||||
Calculation of consolidated gross margin: | |||||||||||||||||||||
Revenues | $ | 5,277.5 | $ | 68.00 | $ | 5,216.2 | $ | 77.99 | |||||||||||||
Less: Cost of sales | 6,611.7 | 85.19 | 4,791.2 | 71.64 | |||||||||||||||||
Consolidated gross margin | $ | (1,334.2) | $ | (17.19) | $ | 425.0 | $ | 6.35 | |||||||||||||
Reconciliation of consolidated gross margin to gross | |||||||||||||||||||||
Consolidated gross margin | $ | (1,334.2) | $ | (17.19) | $ | 425.0 | $ | 6.35 | |||||||||||||
Add: PBFX operating expense | 29.6 | 0.38 | 29.9 | 0.45 | |||||||||||||||||
Add: PBFX depreciation expense | 11.3 | 0.15 | 8.7 | 0.13 | |||||||||||||||||
Less: Revenues of PBFX | (93.0) | (1.20) | (78.8) | (1.18) | |||||||||||||||||
Add: Refinery operating expense | 507.5 | 6.54 | 453.4 | 6.78 | |||||||||||||||||
Add: Refinery depreciation expense | 105.4 | 1.36 | 94.3 | 1.41 | |||||||||||||||||
Gross refining margin | $ | (773.4) | $ | (9.96) | $ | 932.5 | $ | 13.94 | |||||||||||||
Special Items (Note 4): | |||||||||||||||||||||
Add: Non-cash LCM inventory adjustment | 1,285.6 | 16.56 | (506.0) | (7.56) | |||||||||||||||||
Gross refining margin excluding special items | $ | 512.2 | $ | 6.60 | $ | 426.5 | $ | 6.38 | |||||||||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | ||||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||||
FOOTNOTES TO EARNINGS RELEASE TABLES | ||||||||||||||||||
(1) Adjusted fully-converted information is presented in this table as management believes that these Non-GAAP measures, when presented in conjunction with comparable GAAP measures, are useful to investors to compare our results across the periods presented and facilitates an understanding of our operating results. We also use these measures to evaluate our operating performance. These measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. The differences between adjusted fully-converted and GAAP results are explained in footnotes 2 through 6. | ||||||||||||||||||
(2) Represents the elimination of the noncontrolling interest associated with the ownership by the members of PBF Energy Company LLC ("PBF LLC") other than PBF Energy Inc., as if such members had fully exchanged their PBF LLC Series A Units for shares of PBF Energy's Class A common stock. | ||||||||||||||||||
(3) Represents an adjustment to reflect PBF Energy's estimated annualized statutory corporate tax rate of approximately 26.3% and 26.0% for the 2020 and 2019 periods, respectively, applied to net income (loss) attributable to noncontrolling interest for all periods presented. The adjustment assumes the full exchange of existing PBF LLC Series A Units as described in footnote 2. | ||||||||||||||||||
(4) The Non-GAAP measures presented include adjusted fully-converted net income (loss) excluding special items, income (loss) from operations excluding special items, EBITDA excluding special items and gross refining margin excluding special items. Special items for the periods presented relate to LCM inventory adjustments, changes in the Tax Receivable Agreement liability, debt extinguishment costs and change in the fair value of contingent consideration, all as discussed further below. Additionally, the cumulative effects of all current and prior period special items on equity are shown in footnote 13.
Although we believe that Non-GAAP financial measures excluding the impact of special items provide useful supplemental information to investors regarding the results and performance of our business and allow for useful period-over-period comparisons, such Non-GAAP measures should only be considered as a supplement to, and not as a substitute for, or superior to, the financial measures prepared in accordance with GAAP.
Special Items:
LCM inventory adjustment - LCM is a GAAP requirement related to inventory valuation that mandates inventory to be stated at the lower of cost or market. Our inventories are stated at the lower of cost or market. Cost is determined using last-in, first-out ("LIFO") inventory valuation methodology, in which the most recently incurred costs are charged to cost of sales and inventories are valued at base layer acquisition costs. Market is determined based on an assessment of the current estimated replacement cost and net realizable selling price of the inventory. In periods where the market price of our inventory declines substantially, cost values of inventory may exceed market values. In such instances, we record an adjustment to write down the value of inventory to market value in accordance with GAAP. In subsequent periods, the value of inventory is reassessed and an LCM inventory adjustment is recorded to reflect the net change in the LCM inventory reserve between the prior period and the current period. | ||||||||||||||||||
The following table includes the LCM inventory reserve as of each date presented (in millions): | ||||||||||||||||||
2020 | 2019 | |||||||||||||||||
January 1, | $ | 401.6 | $ | 651.8 | ||||||||||||||
March 31, | 1,687.2 | 145.8 | ||||||||||||||||
The following table includes the corresponding impact of changes in the LCM inventory reserve on income (loss) from operations and net income (loss) for the periods presented (in millions): | ||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||
2020 | 2019 | |||||||||||||||||
Net LCM inventory adjustment (charge) benefit in income (loss) from | $ | (1,285.6) | $ | 506.0 | ||||||||||||||
Net LCM inventory adjustment (charge) benefit in net income (loss) | (947.5) | 374.4 | ||||||||||||||||
Debt Extinguishment Costs - During the three months ended March 31, 2020, we recorded pre-tax debt extinguishment costs of $22.2 million related to the redemption of the 2023 Senior Notes. These nonrecurring charges increased net loss by $16.4 million for the three months ended March 31, 2020. There were no such costs in the three months ended March 31, 2019. | ||||||||||||||||||
Change in Tax Receivable Agreement liability - During the three months ended March 31, 2020 we recorded a change in the Tax Receivable Agreement liability that increased loss before income taxes and net loss by $11.6 million and $8.5 million, respectively. The changes in the Tax Receivable Agreement liability reflect charges or benefits attributable to changes in our obligation under the Tax Receivable Agreement due to factors out of our control, such as changes in tax rates. There was no change in the Tax Receivable Agreement liability during the three months ended March 31, 2019. | ||||||||||||||||||
Change in fair value of Contingent Consideration - During the three months ended March 31, 2020 we recorded a change in the fair value of the contingent consideration primarily related to the change in our estimated earn-out liability associated with the Martinez Acquisition, which offset loss before income taxes and net loss by $52.8 million and $38.9 million, respectively. | ||||||||||||||||||
(5) Represents an adjustment to weighted-average diluted shares outstanding to assume the full exchange of existing PBF LLC Series A Units as described in footnote 2 above. | ||||||||||||||||||
(6) Represents weighted-average diluted shares outstanding assuming the conversion of all common stock equivalents, including options and warrants for PBF LLC Series A Units and performance share units and options for shares of PBF Energy Class A common stock as calculated under the treasury stock method (to the extent the impact of such exchange would not be anti-dilutive) for the three months ended March 31, 2020 and 2019, respectively. Common stock equivalents exclude the effects of performance share units and options and warrants to purchase 11,388,905 and 5,111,617 shares of PBF Energy Class A common stock and PBF LLC Series A Units because they are anti-dilutive for the three months ended March 31, 2020 and 2019, respectively. For periods showing a net loss, all common stock equivalents and unvested restricted stock are considered anti-dilutive. | ||||||||||||||||||
(7) EBITDA (Earnings before Interest, Income Taxes, Depreciation and Amortization) and Adjusted EBITDA are supplemental measures of performance that are not required by, or presented in accordance with GAAP. Adjusted EBITDA is defined as EBITDA before adjustments for items such as stock-based compensation expense, the non-cash change in the fair value of catalyst obligations, the write down of inventory to the LCM, changes in the liability for Tax Receivable Agreement due to factors out of our control, such as changes in tax rates, debt extinguishment costs related to refinancing activities, and certain other non-cash items. We use these Non-GAAP financial measures as a supplement to our GAAP results in order to provide additional metrics on factors and trends affecting our business. EBITDA and Adjusted EBITDA are measures of operating performance that are not defined by GAAP and should not be considered substitutes for net income as determined in accordance with GAAP. In addition, because EBITDA and Adjusted EBITDA are not calculated in the same manner by all companies, they are not necessarily comparable to other similarly titled measures used by other companies. EBITDA and Adjusted EBITDA have their limitations as an analytical tool, and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. | ||||||||||||||||||
(8) We operate in two reportable segments: Refining and Logistics. Our operations that are not included in the Refining and Logistics segments are included in Corporate. As of March 31, 2020, the Refining segment includes the operations of our oil refineries and related facilities in Delaware City, Delaware, Paulsboro, New Jersey, Toledo, Ohio, Chalmette, Louisiana, Torrance, California and Martinez, California. The Logistics segment includes the operations of PBF Logistics LP ("PBFX"), a growth-oriented master limited partnership which owns or leases, operates, develops and acquires crude oil and refined petroleum products terminals, pipelines, storage facilities and similar logistics assets. PBFX's assets primarily consist of rail and truck terminals and unloading racks, storage facilities and pipelines, a substantial portion of which were acquired from or contributed by PBF LLC and are located at, or nearby, our refineries. PBFX provides various rail, truck and marine terminaling services, pipeline transportation services and storage services to PBF Holding and/or its subsidiaries and third party customers through fee-based commercial agreements. | ||||||||||||||||||
(9) As reported by Platts. | ||||||||||||||||||
(10) Gross refining margin and gross refining margin per barrel of throughput are Non-GAAP measures because they exclude refinery operating expenses, depreciation and amortization and gross margin of PBFX. Gross refining margin per barrel is gross refining margin, divided by total crude and feedstocks throughput. We believe they are important measures of operating performance and provide useful information to investors because gross refining margin per barrel is a helpful metric comparison to the industry refining margin benchmarks shown in the Market Indicators Tables, as the industry benchmarks do not include a charge for refinery operating expenses and depreciation. Other companies in our industry may not calculate gross refining margin and gross refining margin per barrel in the same manner. Gross refining margin and gross refining margin per barrel of throughput have their limitations as an analytical tool, and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. | ||||||||||||||||||
(11) Represents refinery operating expenses, including corporate-owned logistics assets, excluding depreciation and amortization, divided by total crude oil and feedstocks throughput. | ||||||||||||||||||
(12) We define heavy crude oil as crude oil with American Petroleum Institute (API) gravity less than 24 degrees. We define medium crude oil as crude oil with API gravity between 24 and 35 degrees. We define light crude oil as crude oil with API gravity higher than 35 degrees. |
(13) The total debt to capitalization ratio is calculated by dividing total debt by the sum of total debt and total equity. This ratio is a measurement that management believes is useful to investors in analyzing our leverage. Net debt and the net debt to capitalization ratio are Non-GAAP measures. Net debt is calculated by subtracting cash and cash equivalents from total debt. We believe these measurements are also useful to investors since we have the ability to and may decide to use a portion of our cash and cash equivalents to retire or pay down our debt. Additionally, we have also presented the total debt to capitalization and net debt to capitalization ratios excluding the cumulative effects of special items on equity. | ||||||||||
March 31, | December 31, | |||||||||
2020 | 2019 | |||||||||
(in millions) | ||||||||||
Total debt | $ | 3,546.1 | $ | 2,064.9 | ||||||
Total equity | 2,479.5 | 3,585.5 | ||||||||
Total capitalization | $ | 6,025.6 | $ | 5,650.4 | ||||||
Total debt | $ | 3,546.1 | $ | 2,064.9 | ||||||
Total equity excluding special items | 3,503.3 | 3,675.8 | ||||||||
Total capitalization excluding special items | $ | 7,049.4 | $ | 5,740.7 | ||||||
Total equity | $ | 2,479.5 | $ | 3,585.5 | ||||||
Special Items (Note 4) | ||||||||||
Add: Non-cash LCM inventory adjustment | 1,687.2 | 401.6 | ||||||||
Add: Gain on Torrance land sale | (76.9) | (76.9) | ||||||||
Add: Change in Tax Receivable Agreement liability | (278.8) | (290.4) | ||||||||
Add: Debt extinguishment costs | 47.7 | 25.5 | ||||||||
Add: Early railcar return expense | 52.3 | 52.3 | ||||||||
Add: Change in fair value of contingent consideration | (52.8) | — | ||||||||
Less: Recomputed income taxes on special items | (375.1) | (42.0) | ||||||||
Add: Net tax expense on TCJA related special items | 20.2 | 20.2 | ||||||||
Net impact of special items to equity | 1,023.8 | 90.3 | ||||||||
Total equity excluding special items | $ | 3,503.3 | $ | 3,675.8 | ||||||
Total debt | $ | 3,546.1 | $ | 2,064.9 | ||||||
Less: Cash and cash equivalents | 722.1 | 814.9 | ||||||||
Net Debt | $ | 2,824.0 | $ | 1,250.0 | ||||||
Total debt to capitalization ratio | 59 | % | 37 | % | ||||||
Total debt to capitalization ratio, excluding special items | 50 | % | 36 | % | ||||||
Net debt to capitalization ratio | 53 | % | 26 | % | ||||||
Net debt to capitalization ratio, excluding special items | 45 | % | 25 | % | ||||||
(14) The Refining segment includes capital expenditures of $1,176.2 million for the acquisition of the Martinez refinery in the first quarter of 2020. | ||||||||||
(15) On April 24, 2019, PBFX entered into a contribution agreement with PBF LLC (the "TVPC Contribution Agreement"), pursuant to which PBF LLC contributed to PBFX all of the issued and outstanding limited liability company interests of TVP Holding Company LLC ("TVP Holding") for total consideration of $200.0 million (the "TVPC Acquisition"). Prior to the TVPC Acquisition, TVP Holding owned a 50% equity interest in Torrance Valley Pipeline Company LLC ("TVPC"). Subsequent to the closing of the TVPC Acquisition on May 31, 2019, PBFX owns 100% of the equity interest in TVPC. | ||||||||||
(16) Prior to the TVPC Contribution Agreement, the Logistics segment included 100% of the income from operations of TVPC, as TVPC was consolidated by PBFX. PBFX recorded net income attributable to noncontrolling interest for the 50% equity interest in TVPC held by PBF Holding. PBF Holding (included in the Refining segment) recorded equity income in investee related to its 50% noncontrolling ownership interest in TVPC. For purposes of our Condensed Consolidated Financial Statements, PBF Holding's equity income in investee and PBFX's net income attributable to noncontrolling interests eliminated in consolidation. |
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-energy-reports-first-quarter-2020-results-301059900.html
SOURCE PBF Energy Inc.
PARSIPPANY, N.J., May 8, 2020 /PRNewswire/ -- To protect the health and safety of its stockholders, employees and other stakeholders during the coronavirus pandemic, PBF Energy Inc. (NYSE: PBF) today announced that that its 2020 Annual Meeting of Stockholders will be conducted through an online virtual meeting, and will not include an in-person event. The previously announced date and time of the 2020 Annual Meeting (June 4, 2020, at 10:00 a.m. Eastern Time), and the business items to be considered at the 2020 Annual Meeting, remain the same. However, stockholders will not be able to attend the meeting in person.
Stockholders who owned shares of common stock as of April 6, 2020 (the "record date") are entitled to attend and vote at the Annual Meeting. To attend the Annual Meeting, visit www.virtualshareholdermeeting.com/PBF2020 and enter the 16-digit control number included on your proxy card or on the voting instruction form that you have previously received. Beneficial owners of shares held in street name will need to follow the instructions provided by the broker, bank or other nominee that holds their shares.
Regardless of meeting attendance, to ensure that their shares are represented at the 2020 Annual Meeting, stockholders should submit their voting instructions over the internet, by telephone, by completing, signing, dating, and returning their proxy card in the previously provided envelope, or by following the instructions they have received from their broker or other nominee. The proxy card, voting instruction form or notice of internet availability that were previously distributed will not be updated to reflect this change in meeting format and may be used to vote shares in connection with the 2020 Annual Meeting. Stockholders who previously sent in proxies, or voted by telephone or by internet, do not need to take any further action.
About PBF Energy Inc.
PBF Energy Inc. (NYSE: PBF) is one of the largest independent refiners in North America, operating, through its subsidiaries, oil refineries and related facilities in California, Delaware, Louisiana, New Jersey and Ohio. Our mission is to operate our facilities in a safe, reliable and environmentally responsible manner, provide employees with a safe and rewarding workplace, become a positive influence in the communities where we do business, and provide superior returns to our investors.
PBF Energy Inc. also currently indirectly owns the general partner and approximately 48% of the limited partnership interest of PBF Logistics LP (NYSE: PBFX).
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-energy-announces-change-to-a-virtual-meeting-format-for-2020-annual-meeting-of-stockholders-on-june-4-2020-301055997.html
SOURCE PBF Energy Inc.
PARSIPPANY, N.J., May 7, 2020 /PRNewswire/ -- PBF Energy Inc. (NYSE:PBF) ("PBF Energy") today announced that its indirect subsidiary, PBF Holding Company LLC ("PBF Holding"), priced $1.0 billion in aggregate principal amount of 9.25% senior secured notes due 2025 (the "Notes") in a private offering. The offering is expected to close on May 13, 2020, subject to customary closing conditions. The Notes will be co-issued by PBF Finance Corporation, a wholly owned subsidiary of PBF Holding. PBF Holding intends to use the net proceeds from the offering for general corporate purposes.
The Notes to be offered and sold have not been registered under the Securities Act of 1933, as amended (the "Securities Act"), or any state securities laws, and unless so registered, the Notes may not be offered or sold in the United States except pursuant to an exemption from, or in a transaction not subject to, the registration requirements of the Securities Act and applicable state securities laws. The Notes were offered and will be sold only to persons reasonably believed to be qualified institutional buyers pursuant to Rule 144A under the Securities Act and to non-U.S. persons outside the United States pursuant to Regulation S under the Securities Act.
This press release is neither an offer to sell nor a solicitation of an offer to buy any securities and shall not constitute an offer to sell or a solicitation of an offer to buy, or a sale of any securities in any jurisdiction in which such offer, solicitation or sale is unlawful.
Forward-Looking Statements
Statements in this press release relating to future plans, results, performance, expectations, achievements and the like are considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, the risks relating to the offering not closing and the securities markets generally, the company's expectations with respect to the timing and amount of the offering and the anticipated use of proceeds therefrom. These forward-looking statements involve known and unknown risks, uncertainties and other factors, many of which may be beyond the company's control, that may cause actual results to differ materially from any future results, performance or achievements expressed or implied by the forward-looking statements. Factors and uncertainties that may cause actual results to differ include but are not limited to the risks disclosed in the company's filings with the SEC. All forward-looking statements speak only as of the date hereof. The company undertakes no obligation to revise or update any forward-looking statements except as may be required by applicable law.
About PBF Energy Inc.
PBF Energy Inc. (NYSE:PBF) is one of the largest independent refiners in North America, operating, through its subsidiaries, oil refineries and related facilities in California, Delaware, Louisiana, New Jersey and Ohio. Our mission is to operate our facilities in a safe, reliable and environmentally responsible manner, provide employees with a safe and rewarding workplace, become a positive influence in the communities where we do business, and provide superior returns to our investors.
PBF Energy Inc. also currently indirectly owns the general partner and approximately 48% of the limited partnership interest of PBF Logistics LP (NYSE: PBFX).
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-energy-announces-pricing-of-1-0-billion-of-senior-secured-notes-due-2025--301055411.html
SOURCE PBF Energy Inc.
PARSIPPANY, N.J., May 7, 2020 /PRNewswire/ -- PBF Logistics LP (NYSE:PBFX) announced today that it has changed the date of its previously announced earnings release and earnings call and will now report its results for the first quarter 2020 on Friday, May 15, 2020. The company will host a conference call and webcast regarding quarterly results and other business matters on Friday, May 15, 2020, at 11:00 a.m. ET.
The call is being webcast and can be accessed at PBF Logistics' website, http://www.pbflogistics.com. The call can also be accessed by dialing (877) 876-9176 or (785) 424-1670, conference ID: PBFXQ120. The audio replay will be available two hours after the end of the call through May 29, 2020, by dialing (800) 934-7884 or (402) 220-6987.
About PBF Logistics LP
PBF Logistics LP (NYSE: PBFX), headquartered in Parsippany, New Jersey, is a fee-based, growth-oriented master limited partnership formed by PBF Energy to own or lease, operate, develop and acquire crude oil and refined petroleum products terminals, pipelines, storage facilities and similar logistics assets.
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-logistics-announces-date-change-for-first-quarter-2020-earnings-release-and-call-301054889.html
SOURCE PBF Logistics LP
PARSIPPANY, N.J., May 7, 2020 /PRNewswire/ -- PBF Energy Inc. (NYSE:PBF) announced today that it has changed the date of its previously announced earnings release and earnings call and will now report its results for the first quarter 2020 on Friday, May 15, 2020. The company will host a conference call and webcast regarding quarterly results and other business matters on Friday, May 15, 2020, at 8:30 a.m. ET.
The call is being webcast and can be accessed at PBF Energy's website, http://www.pbfenergy.com. The call can also be accessed by dialing (866) 342-8591 or (203) 518-9713, conference ID: PBFQ120. The audio replay will be available two hours after the end of the call through May 29, 2020, by dialing (800) 839-3607 or (402) 220-2970.
About PBF Energy Inc.
PBF Energy Inc. (NYSE:PBF) is one of the largest independent refiners in North America, operating, through its subsidiaries, oil refineries and related facilities in California, Delaware, Louisiana, New Jersey and Ohio. Our mission is to operate our facilities in a safe, reliable and environmentally responsible manner, provide employees with a safe and rewarding workplace, become a positive influence in the communities where we do business, and provide superior returns to our investors.
PBF Energy Inc. also currently indirectly owns the general partner and approximately 48% of the limited partnership interest of PBF Logistics LP (NYSE:PBFX).
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-energy-announces-date-change-for-first-quarter-2020-earnings-release-and-call-301054885.html
SOURCE PBF Energy Inc.
PARSIPPANY, N.J., May 7, 2020 /PRNewswire/ -- PBF Energy Inc. (NYSE:PBF) ("PBF Energy") today announced that its indirect subsidiary, PBF Holding Company LLC ("PBF Holding"), intends to offer, subject to market and other conditions, $1,000.0 million in aggregate principal amount of senior secured notes due 2025 (the "Notes") in a private offering. The Notes will be co-issued by PBF Finance Corporation, a wholly owned subsidiary of PBF Holding. Completion of the offering is subject to, among other things, pricing and market conditions. PBF Holding intends to use the net proceeds from the offering for general corporate purposes.
The Notes will be offered in a private placement and are expected to be resold by the initial purchasers to qualified institutional buyers under Rule 144A and to non-U.S. persons outside the United States pursuant to Regulation S under the Securities Act of 1933, as amended (the "Securities Act"). The offer of the Notes will be made only by means of an offering memorandum to qualified investors and has not been registered under the Securities Act or any applicable state securities laws, and the Notes may not be offered or sold in the United States absent registration under the Securities Act or an applicable exemption from the registration requirements of the Securities Act.
This press release is being issued pursuant to Rule 135c under the Securities Act, and is neither an offer to sell nor a solicitation of an offer to buy any securities and shall not constitute an offer to sell or a solicitation of an offer to buy, or a sale of any securities in any jurisdiction in which such offer, solicitation or sale is unlawful.
Forward-Looking Statements
Statements in this press release relating to future plans, results, performance, expectations, achievements and the like are considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, the company's expectations with respect to the timing and amount of the offering and the anticipated use of proceeds therefrom. These forward-looking statements involve known and unknown risks, uncertainties and other factors, many of which may be beyond the company's control, that may cause actual results to differ materially from any future results, performance or achievements expressed or implied by the forward-looking statements. Factors and uncertainties that may cause actual results to differ include but are not limited to the risks disclosed in the company's filings with the SEC. All forward-looking statements speak only as of the date hereof. The company undertakes no obligation to revise or update any forward-looking statements except as may be required by applicable law.
About PBF Energy Inc.
PBF Energy Inc. (NYSE:PBF) is one of the largest independent refiners in North America, operating, through its subsidiaries, oil refineries and related facilities in California, Delaware, Louisiana, New Jersey and Ohio. Our mission is to operate our facilities in a safe, reliable and environmentally responsible manner, provide employees with a safe and rewarding workplace, become a positive influence in the communities where we do business, and provide superior returns to our investors.
PBF Energy Inc. also currently indirectly owns the general partner and approximately 48% of the limited partnership interest of PBF Logistics LP (NYSE: PBFX).
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-energy-announces-intention-to-offer-1-000-0-million-of-senior-secured-notes-301054882.html
SOURCE PBF Energy Inc.
PARSIPPANY, N.J., April 20, 2020 /PRNewswire/ -- PBF Energy Inc. (NYSE: PBF) today announced it has completed, and received the $530 million consideration for, the sale of five steam methane reformer (SMR) hydrogen production plants to Air Products (NYSE: APD). PBF Energy has entered into long-term supply agreements with Air Products at the Martinez, Torrance and Delaware City refineries.
"PBF Energy is pleased to have worked cooperatively with Air Products, a global leader in the supply of hydrogen to refineries, to complete this transaction and expand the long-term relationship between our two companies," said PBF's Chairman and Chief Executive Officer Tom Nimbley.
Air Products is known as a leader in the supply of hydrogen to refineries in order to make cleaner burning transportation fuels. Hydrogen is widely used in petroleum refining processes to remove impurities found in crude oil such as sulphur, olefins and aromatics to meet product fuels specifications. Removing these components allows gasoline and diesel to burn cleaner and thus makes hydrogen a critical component in the production of cleaner fuels needed by modern, efficient internal combustion engines.
Forward-Looking Statements
Statements in this press release relating to future plans, results, performance, expectations, achievements and the like are considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, the company's plans, objectives, expectations and intentions with respect to future earnings and operations. These forward-looking statements involve known and unknown risks, uncertainties and other factors, many of which may be beyond the company's control, that may cause actual results to differ materially from any future results, performance or achievements expressed or implied by the forward-looking statements. Factors and uncertainties that may cause actual results to differ include but are not limited to the risks disclosed in the company's filings with the SEC. All forward-looking statements speak only as of the date hereof. The company undertakes no obligation to revise or update any forward-looking statements except as may be required by applicable law.
About PBF Energy Inc.
PBF Energy Inc. (NYSE: PBF) is one of the largest independent refiners in North America, operating, through its subsidiaries, oil refineries and related facilities in California, Delaware, Louisiana, New Jersey and Ohio. Our mission is to operate our facilities in a safe, reliable and environmentally responsible manner, provide employees with a safe and rewarding workplace, become a positive influence in the communities where we do business, and provide superior returns to our investors.
PBF Energy Inc. also currently indirectly owns the general partner and approximately 48% of the limited partnership interest of PBF Logistics LP (NYSE: PBFX).
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-energy-completes-sale-of-five-operating-hydrogen-plants-for-530-million-to-air-products-301043005.html
SOURCE PBF Energy Inc.
PARSIPPANY, N.J., April 15, 2020 /PRNewswire/ -- PBF Energy Inc. (NYSE:PBF) announced today that it will release its earnings results for the first quarter 2020 on Friday, May 8, 2020. The company will host a conference call and webcast regarding quarterly results and other business matters on Friday, May 8, 2020, at 8:30 a.m. ET.
The call is being webcast and can be accessed at PBF Energy's website, http://www.pbfenergy.com. The call can also be accessed by dialing (866) 342-8591 or (203) 518-9713, conference ID: PBFQ120. The audio replay will be available two hours after the end of the call through May 22, 2020, by dialing (800) 839-2457 or (402) 220-7217.
About PBF Energy Inc.
PBF Energy Inc. (NYSE:PBF) is one of the largest independent refiners in North America, operating, through its subsidiaries, oil refineries and related facilities in California, Delaware, Louisiana, New Jersey and Ohio. Our mission is to operate our facilities in a safe, reliable and environmentally responsible manner, provide employees with a safe and rewarding workplace, become a positive influence in the communities where we do business, and provide superior returns to our investors.
PBF Energy Inc. also currently indirectly owns the general partner and approximately 48% of the limited partnership interest of PBF Logistics LP (NYSE:PBFX).
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-energy-to-release-first-quarter-2020-earnings-results-301041484.html
SOURCE PBF Energy Inc.
PARSIPPANY, N.J., April 15, 2020 /PRNewswire/ -- PBF Logistics LP (NYSE:PBFX) announced today that it will release its earnings results for the first quarter 2020 on Friday, May 8, 2020. The company will host a conference call and webcast regarding quarterly results and other business matters on Friday, May 8, 2020, at 11:00 a.m. ET.
The call is being webcast and can be accessed at PBF Logistics' website, http://www.pbflogistics.com. The call can also be accessed by dialing (877) 876-9176 or (785) 424-1670, conference ID: PBFXQ120. The audio replay will be available two hours after the end of the call through May 22, 2020, by dialing (800) 839-1198 or (402) 220-0458.
About PBF Logistics LP
PBF Logistics LP (NYSE: PBFX), headquartered in Parsippany, New Jersey, is a fee-based, growth-oriented master limited partnership formed by PBF Energy to own or lease, operate, develop and acquire crude oil and refined petroleum products terminals, pipelines, storage facilities and similar logistics assets.
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-logistics-to-release-first-quarter-2020-earnings-results-301041479.html
SOURCE PBF Logistics LP
PARSIPPANY, N.J., March 30, 2020 /PRNewswire/ -- PBF Energy Inc. (NYSE: PBF) today announced a number of decisive steps taken as part of a strategic plan for PBF to navigate current extraordinary and volatile markets. The company has taken the following aggressive steps to increase PBF's flexibility and responsiveness:
"The board and management of PBF Energy have acted swiftly and decisively to secure our business in these unprecedented markets. We are also taking necessary steps to ensure the safety of our employees," said PBF's Chairman and Chief Executive Officer Tom Nimbley. "We are focused on generating and preserving the liquidity needed for the duration of the near-term, economic impacts of stay-at-home orders and the longer-term recovery of demand for our products. Discussions with suppliers and service providers are actively occurring and we're grateful for their cooperation. We have not taken any of these decisions lightly and recognize how our decisions affect others. We will continue to adjust our operations to the evolving market conditions and will provide further updates as appropriate."
Throughput Guidance
As a result of changing markets, our previously-provided throughput guidance is withdrawn. We are currently operating our refineries at minimum rates, a throughput reduction of approximately 30 percent versus our expectations. As the market conditions develop and the demand outlook becomes clearer, we will continue to adjust our operations in response.
Forward-Looking Statements
Statements in this press release relating to future plans, results, performance, expectations, achievements and the like are considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, the company's plans, objectives, expectations and intentions with respect to future earnings and operations. These forward-looking statements involve known and unknown risks, uncertainties and other factors, many of which may be beyond the company's control, that may cause actual results to differ materially from any future results, performance or achievements expressed or implied by the forward-looking statements. Factors and uncertainties that may cause actual results to differ include but are not limited to the risks disclosed in the company's filings with the SEC. All forward-looking statements speak only as of the date hereof. The company undertakes no obligation to revise or update any forward-looking statements except as may be required by applicable law.
About PBF Energy Inc.
PBF Energy Inc. (NYSE: PBF) is one of the largest independent refiners in North America, operating, through its subsidiaries, oil refineries and related facilities in California, Delaware, Louisiana, New Jersey and Ohio. Our mission is to operate our facilities in a safe, reliable and environmentally responsible manner, provide employees with a safe and rewarding workplace, become a positive influence in the communities where we do business, and provide superior returns to our investors.
PBF Energy Inc. also currently indirectly owns the general partner and approximately 48% of the limited partnership interest of PBF Logistics LP (NYSE: PBFX).
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-energy-announces-planned-530-million-hydrogen-plant-sales-reduction-in-2020-cash-outlays-by-over-500-million-through-lowered-capital-and-operating-expenses-dividend-suspension-and-other-deferrals-301031415.html
SOURCE PBF Energy Inc.
PARSIPPANY, N.J., Feb. 20, 2020 /PRNewswire/ -- PBF Logistics LP (NYSE:PBFX) filed with the U.S. Securities and Exchange Commission its Annual Report on Form 10-K for the fiscal year ended December 31, 2019. The filing can be viewed on the Partnership's website at www.pbflogistics.com.
Upon written request, limited partners may receive, free of charge, a hard copy of the Partnership's Annual Report on Form 10-K (including complete audited financial statements). Requests should be communicated in writing to PBF Logistics LP, Attention: Investor Relations, at 1 Sylvan Way, 2nd Floor, Parsippany, New Jersey 07054.
PBF Logistics LP
PBF Logistics LP, headquartered in Parsippany, New Jersey, is a fee-based, growth-oriented master limited partnership formed by PBF Energy to own or lease, operate, develop and acquire crude oil and refined petroleum products terminals, pipelines, storage facilities and similar logistics assets.
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-logistics-filed-2019-form-10-k-301008838.html
SOURCE PBF Logistics LP
PARSIPPANY, N.J., Feb. 19, 2020 /PRNewswire/ -- PBF Energy Inc. (NYSE: PBF) announced today that the company's management will be attending the Credit Suisse Energy Conference on March 1-3, 2020, and the Bank of America Merrill Lynch 2020 Refining Conference on March 11, 2020.
Any company presentation materials will be made available on the Investor Relations section of the PBF Energy website at www.pbfenergy.com.
About PBF Energy Inc.
PBF Energy Inc. (NYSE: PBF) is one of the largest independent refiners in North America, operating, through its subsidiaries, oil refineries and related facilities in California, Delaware, Louisiana, New Jersey and Ohio. Our mission is to operate our facilities in a safe, reliable and environmentally responsible manner, provide employees with a safe and rewarding workplace, become a positive influence in the communities where we do business, and provide superior returns to our investors.
PBF Energy Inc. also currently indirectly owns the general partner and approximately 48% of the limited partnership interest of PBF Logistics LP (NYSE: PBFX).
View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-energy-to-attend-industry-conferences-301007968.html
SOURCE PBF Energy Inc.
PARSIPPANY, N.J., Feb. 13, 2020 /PRNewswire/ -- PBF Energy Inc. (NYSE: PBF) today reported fourth quarter 2019 income from operations of $123.0 million as compared to loss from operations of $446.2 million for the fourth quarter of 2018. Excluding special items, fourth quarter 2019 income from operations was $149.8 million as compared to income from operations of $213.3 million for the fourth quarter of 2018.
The company reported fourth quarter 2019 net income of $69.1 million and net income attributable to PBF Energy Inc. of $53.0 million or $0.44 per share. This compares to net loss of $346.7 million, and net loss attributable to PBF Energy Inc. of $353.8 million or $2.97 per share for the fourth quarter of 2018. Special items in the fourth quarter 2019 results, which decreased net income by a net, after-tax charge of $20.2 million, or $0.16 per share, consisted of a lower-of-cost-or-market ("LCM") inventory adjustment. Adjusted fully-converted net income for the fourth quarter 2019, excluding special items, was $73.6 million, or $0.60 per share on a fully-exchanged, fully-diluted basis, as described below, compared to an adjusted fully-converted net income of $125.8 million or $1.03 per share, for the fourth quarter 2018.
Tom Nimbley, PBF Energy's Chairman and CEO, said, "We ended 2019 with strong results. By strategically advancing maintenance into the first half of 2019 we gave ourselves a clear runway for the second half of the year and into 2020." Mr. Nimbley continued, "Looking forward, our outlook remains positive. The turmoil we experienced in January should begin to subside as we move past the market disruptions and into seasonally higher demand. We have started to see impacts of the IMO marine fuel regulation change and we expect those to become more apparent as the market continues to adapt to the new realities of lower-sulfur product demand and shifting appetites for various qualities of feedstocks. Finally, PBF Energy successfully completed the acquisition of the Martinez refinery and we welcome our newest employees and assets to the PBF family."
Income from operations was $649.0 million for the year-ended December 31, 2019 as compared to income from operations of $358.1 million for the year-ended December 31, 2018. Excluding special items, income from operations was $365.7 million for the year-ended December 31, 2019 as compared to income from operations of $717.9 million for the year-ended December 31, 2018. Adjusted fully-converted net income for the year ended December 31, 2019, excluding special items, was $109.3 million, or $0.90 per share on a fully-exchanged, fully-diluted basis, as compared to adjusted fully-converted net income, excluding special items, of $387.0 million, or $3.26 per share, for the year ended December 31, 2018. PBF Energy's financial results reflect the consolidation of PBF Logistics LP (NYSE: PBFX), a master limited partnership of which PBF indirectly owns the general partner and approximately 48% of the limited partner interests as of December 31, 2019.
Strategic and Corporate Update
On February 1, 2020, PBF Energy announced that its subsidiary completed the acquisition of the 157,000 barrel-per-day Martinez refinery, and related logistics assets. With the acquisition, PBF increased its total throughput capacity to more than one million barrels per day and becomes the most complex independent refiner with a consolidated Nelson Complexity of 12.8.
In January of 2020, PBF Energy's indirect subsidiary, PBF Holding Company LLC, successfully raised $1.0 billion in aggregate principal amount of 6.00% senior unsecured notes due 2028 (the "2028 Senior Notes") in a private offering. The company intends to use the net proceeds from the offering to fund the redemption of its outstanding 7.00% Senior Notes due 2023 (the "2023 Notes") and for general corporate purposes, including to pay a portion of the cash consideration for the acquisition of the Martinez refinery and related logistics assets.
Throughput Guidance
For the first quarter 2020, we expect East Coast total throughput to average 345,000 to 365,000 barrels per day; Mid-Continent total throughput is expected to average 95,000 to 105,000 barrels per day; Gulf Coast total throughput is expected to average 165,000 to 175,000 barrels per day; and West Coast total throughput is expected to average 260,000 to 280,000 barrels per day.
For the full-year 2020, East Coast total throughput is expected to average 350,000 to 370,000 barrels per day; Mid-Continent total throughput is expected to average 135,000 to 145,000 barrels per day; Gulf Coast total throughput is expected to average 180,000 to 190,000 barrels per day; and West Coast total throughput is expected to average 290,000 to 310,000 barrels per day.
First quarter and full-year throughput guidance for the West Coast region reflects the expected throughput of the Martinez refinery from the date of closing.
PBF Energy Inc. Declares Dividend
The company announced today that it will pay a quarterly dividend of $0.30 per share of Class A common stock on March 17, 2020, to holders of record as of February 25, 2020.
Adjusted Fully-Converted Results
Adjusted fully-converted results assume the exchange of all PBF Energy Company LLC Series A Units and dilutive securities into shares of PBF Energy Inc. Class A common stock on a one-for-one basis, resulting in the elimination of the noncontrolling interest and a corresponding adjustment to the company's tax provision.
Non-GAAP Measures
This earnings release, and the discussion during the management conference call, may include references to Non-GAAP (Generally Accepted Accounting Principles) measures including Adjusted Fully-Converted Net Income, Adjusted Fully-Converted Net Income excluding special items, Adjusted Fully-Converted Net Income per fully-exchanged, fully-diluted share, gross refining margin, gross refining margin excluding special items, gross refining margin per barrel of throughput, EBITDA (Earnings before Interest, Income Taxes, Depreciation and Amortization), EBITDA excluding special items and Adjusted EBITDA. PBF believes that Non-GAAP financial measures provide useful information about its operating performance and financial results. However, these measures have important limitations as analytical tools and should not be viewed in isolation or considered as alternatives for, or superior to, comparable GAAP financial measures. PBF's Non-GAAP financial measures may also differ from similarly named measures used by other companies. See the accompanying tables and footnotes in this release for additional information on the Non-GAAP measures used in this release and reconciliations to the most directly comparable GAAP measures.
Conference Call Information
PBF Energy's senior management will host a conference call and webcast regarding quarterly results and other business matters on Thursday, February 13, 2020, at 8:30 a.m. ET. The call is being webcast and can be accessed at PBF Energy's website, http://www.pbfenergy.com. The call can also be accessed by dialing (866) 518-6930 or (203) 518-9797, conference ID: PBFQ419. The audio replay will be available two hours after the end of the call through February 27, 2020, by dialing (800) 723-0528 or (402) 220-2654.
Forward-Looking Statements
Statements in this press release relating to future plans, results, performance, expectations, achievements and the like are considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve known and unknown risks, uncertainties and other factors, many of which may be beyond the company's control, that may cause actual results to differ materially from any future results, performance or achievements expressed or implied by the forward-looking statements. Factors and uncertainties that may cause actual results to differ include but are not limited to the risks disclosed in the company's filings with the SEC, as well as the risks disclosed in PBF Logistics LP's SEC filings and any impact PBF Logistics LP may have on the company's credit rating, cost of funds, employees, customers and vendors; risk relating to the securities markets generally; and the impact of adverse market conditions affecting the company, unanticipated developments, regulatory approvals, changes in laws and other events that negatively impact the company. All forward-looking statements speak only as of the date hereof. The company undertakes no obligation to revise or update any forward-looking statements except as may be required by applicable law.
About PBF Energy Inc.
PBF Energy Inc. (NYSE:PBF) is one of the largest independent refiners in North America, operating, through its subsidiaries, oil refineries and related facilities in California, Delaware, Louisiana, New Jersey and Ohio. Our mission is to operate our facilities in a safe, reliable and environmentally responsible manner, provide employees with a safe and rewarding workplace, become a positive influence in the communities where we do business, and provide superior returns to our investors.
PBF Energy Inc. also currently indirectly owns the general partner and approximately 48% of the limited partnership interest of PBF Logistics LP (NYSE: PBFX).
PBF ENERGY INC. AND SUBSIDIARIES | ||||||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||
(Unaudited, in millions, except share and per share data) | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||
Revenues | $ | 6,301.5 | $ | 6,292.9 | $ | 24,508.2 | $ | 27,186.1 | ||||||||||||
Cost and expenses: | ||||||||||||||||||||
Cost of products and other | 5,522.3 | 6,102.7 | 21,387.5 | 24,503.4 | ||||||||||||||||
Operating expenses (excluding depreciation and amortization expense as reflected | 433.6 | 452.8 | 1,782.3 | 1,721.0 | ||||||||||||||||
Depreciation and amortization expense | 110.4 | 95.3 | 425.3 | 359.1 | ||||||||||||||||
Cost of sales | 6,066.3 | 6,650.8 | 23,595.1 | 26,583.5 | ||||||||||||||||
General and administrative expenses (excluding depreciation and amortization | 108.1 | 85.6 | 284.0 | 277.0 | ||||||||||||||||
Depreciation and amortization expense | 3.0 | 2.7 | 10.8 | 10.6 | ||||||||||||||||
Change in contingent consideration | (0.8) | — | (0.8) | — | ||||||||||||||||
Loss (gain) on sale of assets | 1.9 | — | (29.9) | (43.1) | ||||||||||||||||
Total cost and expenses | 6,178.5 | 6,739.1 | 23,859.2 | 26,828.0 | ||||||||||||||||
Income (loss) from operations | 123.0 | (446.2) | 649.0 | 358.1 | ||||||||||||||||
Other income (expense): | ||||||||||||||||||||
Interest expense, net | (38.3) | (41.0) | (159.6) | (169.9) | ||||||||||||||||
Change in Tax Receivable Agreement liability | — | 6.1 | — | 13.9 | ||||||||||||||||
Change in fair value of catalyst obligations | (3.3) | (0.2) | (9.7) | 5.6 | ||||||||||||||||
Other non-service components of net periodic benefit cost | — | 0.3 | (0.2) | 1.1 | ||||||||||||||||
Income (loss) before income taxes | 81.4 | (481.0) | 479.5 | 208.8 | ||||||||||||||||
Income tax expense (benefit) | 12.3 | (134.3) | 104.3 | 33.5 | ||||||||||||||||
Net income (loss) | 69.1 | (346.7) | 375.2 | 175.3 | ||||||||||||||||
Less: net income attributable to noncontrolling interests | 16.1 | 7.1 | 55.8 | 47.0 | ||||||||||||||||
Net income (loss) attributable to PBF Energy Inc. stockholders | $ | 53.0 | $ | (353.8) | $ | 319.4 | $ | 128.3 | ||||||||||||
Net income (loss) available to Class A common stock per share: | ||||||||||||||||||||
Basic | $ | 0.44 | $ | (2.97) | $ | 2.66 | $ | 1.11 | ||||||||||||
Diluted | $ | 0.44 | $ | (2.97) | $ | 2.64 | $ | 1.10 | ||||||||||||
Weighted-average shares outstanding-basic | 119,858,394 | 119,066,695 | 119,887,646 | 115,190,262 | ||||||||||||||||
Weighted-average shares outstanding-diluted | 121,987,940 | 119,066,695 | 121,853,299 | 118,773,606 | ||||||||||||||||
Dividends per common share | $ | 0.30 | $ | 0.30 | $ | 1.20 | $ | 1.20 | ||||||||||||
Adjusted fully-converted net income (loss) and adjusted fully-converted net | ||||||||||||||||||||
Adjusted fully-converted net income (loss) | $ | 53.4 | $ | (357.7) | $ | 322.2 | $ | 131.0 | ||||||||||||
Adjusted fully-converted net income (loss) per fully exchanged, fully diluted share | $ | 0.44 | $ | (2.97) | $ | 2.64 | $ | 1.10 | ||||||||||||
Adjusted fully-converted shares outstanding - diluted (Note 6) | 121,987,940 | 120,273,021 | 121,853,299 | 118,773,606 | ||||||||||||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | ||||||||||||||||||||||
RECONCILIATION OF AMOUNTS REPORTED UNDER U.S. GAAP | ||||||||||||||||||||||
(Unaudited, in millions, except share and per share data) | ||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED FULLY-CONVERTED NET INCOME (LOSS) AND ADJUSTED FULLY-CONVERTED NET INCOME EXCLUDING SPECIAL ITEMS (Note 1) | December 31, | December 31, | ||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||
Net income (loss) attributable to PBF Energy Inc. stockholders | $ | 53.0 | $ | (353.8) | $ | 319.4 | $ | 128.3 | ||||||||||||||
Less: | Income allocated to participating securities | 0.1 | 0.1 | 0.5 | 0.7 | |||||||||||||||||
Income (loss) available to PBF Energy Inc. stockholders - basic | 52.9 | (353.9) | 318.9 | 127.6 | ||||||||||||||||||
Add: | Net income (loss) attributable to noncontrolling interest (Note 2) | 0.7 | (5.1) | 4.3 | 4.6 | |||||||||||||||||
Less: | Income tax (expense) benefit (Note 3) | (0.2) | 1.3 | (1.0) | (1.2) | |||||||||||||||||
Adjusted fully-converted net income (loss) | $ | 53.4 | $ | (357.7) | $ | 322.2 | $ | 131.0 | ||||||||||||||
Special Items (Note 4): | ||||||||||||||||||||||
Add: | Non-cash LCM inventory adjustment | 26.8 | 651.8 | (250.2) | 351.3 | |||||||||||||||||
Add: | Change in Tax Receivable Agreement liability | — | (6.1) | — | (13.9) | |||||||||||||||||
Add: | Gain on Torrance land sale | — | — | (33.1) | (43.8) | |||||||||||||||||
Add: | Early railcar return expense | — | 7.7 | — | 52.3 | |||||||||||||||||
Less: | Recomputed income taxes on special items (Note 3) | (6.6) | (169.9) | 70.4 | (89.9) | |||||||||||||||||
Adjusted fully-converted net income excluding special items | $ | 73.6 | $ | 125.8 | $ | 109.3 | $ | 387.0 | ||||||||||||||
Weighted-average shares outstanding of PBF Energy Inc. | 119,858,394 | 119,066,695 | 119,887,646 | 115,190,262 | ||||||||||||||||||
Conversion of PBF LLC Series A Units (Note 5) | 1,211,310 | 1,206,326 | 1,207,581 | 1,938,089 | ||||||||||||||||||
Common stock equivalents (Note 6) | 918,236 | 1,749,607 | 758,072 | 1,645,255 | ||||||||||||||||||
Fully-converted shares outstanding - diluted | 121,987,940 | 122,022,628 | 121,853,299 | 118,773,606 | ||||||||||||||||||
Adjusted fully-converted net income (loss) per fully exchanged, fully diluted shares outstanding (Note 6) | $ | 0.44 | $ | (2.97) | $ | 2.64 | $ | 1.10 | ||||||||||||||
Adjusted fully-converted net income excluding special items per fully exchanged, fully diluted shares outstanding (Note 4, 6) | $ | 0.60 | $ | 1.03 | $ | 0.90 | $ | 3.26 | ||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||
RECONCILIATION OF INCOME (LOSS) FROM OPERATIONS TO INCOME FROM OPERATIONS EXCLUDING SPECIAL ITEMS | December 31, | December 31, | ||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||
Income (loss) from operations | $ | 123.0 | $ | (446.2) | $ | 649.0 | $ | 358.1 | ||||||||||||||
Special Items (Note 4): | ||||||||||||||||||||||
Add: | Non-cash LCM inventory adjustment | 26.8 | 651.8 | (250.2) | 351.3 | |||||||||||||||||
Add: | Gain on Torrance land sale | — | — | (33.1) | (43.8) | |||||||||||||||||
Add: | Early railcar return expense | — | 7.7 | — | 52.3 | |||||||||||||||||
Income from operations excluding special items | $ | 149.8 | $ | 213.3 | $ | 365.7 | $ | 717.9 | ||||||||||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | ||||||||||||||||||||||
RECONCILIATION OF AMOUNTS REPORTED UNDER U.S. GAAP | ||||||||||||||||||||||
EBITDA RECONCILIATIONS (Note 7) | ||||||||||||||||||||||
(Unaudited, in millions) | ||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||
RECONCILIATION OF NET INCOME (LOSS) TO EBITDA AND EBITDA EXCLUDING SPECIAL ITEMS | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||
Net income (loss) | $ | 69.1 | $ | (346.7) | $ | 375.2 | $ | 175.3 | ||||||||||||||
Add: | Depreciation and amortization expense | 113.4 | 98.0 | 436.1 | 369.7 | |||||||||||||||||
Add: | Interest expense, net | 38.3 | 41.0 | 159.6 | 169.9 | |||||||||||||||||
Add: | Income tax expense (benefit) | 12.3 | (134.3) | 104.3 | 33.5 | |||||||||||||||||
EBITDA | $ | 233.1 | $ | (342.0) | $ | 1,075.2 | $ | 748.4 | ||||||||||||||
Special Items (Note 4): | ||||||||||||||||||||||
Add: | Non-cash LCM inventory adjustment | 26.8 | 651.8 | (250.2) | 351.3 | |||||||||||||||||
Add: | Change in Tax Receivable Agreement liability | — | (6.1) | — | (13.9) | |||||||||||||||||
Add: | Gain on Torrance land sale | — | — | (33.1) | (43.8) | |||||||||||||||||
Add: | Early railcar return expense | — | 7.7 | — | 52.3 | |||||||||||||||||
EBITDA excluding special items | $ | 259.9 | $ | 311.4 | $ | 791.9 | $ | 1,094.3 | ||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||
RECONCILIATION OF EBITDA TO ADJUSTED EBITDA | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||
EBITDA | $ | 233.1 | $ | (342.0) | $ | 1,075.2 | $ | 748.4 | ||||||||||||||
Add: | Stock-based compensation | 8.9 | 7.4 | 37.3 | 26.0 | |||||||||||||||||
Add: | Net non-cash change in fair value of catalyst obligations | 3.3 | 0.2 | 9.7 | (5.6) | |||||||||||||||||
Add: | Non-cash LCM inventory adjustment (Note 4) | 26.8 | 651.8 | (250.2) | 351.3 | |||||||||||||||||
Add: | Change in Tax Receivable Agreement liability (Note 4) | — | (6.1) | — | (13.9) | |||||||||||||||||
Adjusted EBITDA | $ | 272.1 | $ | 311.3 | $ | 872.0 | $ | 1,106.2 | ||||||||||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | |||||||||||
EARNINGS RELEASE TABLES | |||||||||||
CONSOLIDATED BALANCE SHEET DATA | |||||||||||
(Unaudited, in millions) | |||||||||||
December 31, | December 31, | ||||||||||
2019 | 2018 | ||||||||||
Balance Sheet Data: | |||||||||||
Cash and cash equivalents | $ | 814.9 | $ | 597.3 | |||||||
Inventories | 2,122.2 | 1,865.8 | |||||||||
Total assets | 9,132.4 | 8,005.4 | |||||||||
Total debt | 2,064.9 | 1,933.7 | |||||||||
Total equity | 3,585.5 | 3,248.5 | |||||||||
Total equity excluding special items (Note 4, 13) | $ | 3,675.8 | $ | 3,551.7 | |||||||
Total debt to capitalization ratio (Note 13) | 37 | % | 37 | % | |||||||
Total debt to capitalization ratio, excluding special items (Note 13) | 36 | % | 35 | % | |||||||
Net debt to capitalization ratio (Note 13) | 26 | % | 29 | % | |||||||
Net debt to capitalization ratio, excluding special items (Note 13) | 25 | % | 27 | % | |||||||
SUMMARIZED STATEMENT OF CASH FLOW DATA | |||||||||||
(Unaudited, in millions) | |||||||||||
Year Ended December 31, | |||||||||||
2019 | 2018 | ||||||||||
Cash flows provided by operations | $ | 933.5 | $ | 838.0 | |||||||
Cash flows used in investing activities | (712.6) | (685.6) | |||||||||
Cash flows used in financing activities | (3.3) | (128.1) | |||||||||
Net increase in cash and cash equivalents | 217.6 | 24.3 | |||||||||
Cash and cash equivalents, beginning of period | 597.3 | 573.0 | |||||||||
Cash and cash equivalents, end of period | $ | 814.9 | $ | 597.3 | |||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | |||||||||||||||||||
EARNINGS RELEASE TABLES | |||||||||||||||||||
CONSOLIDATING FINANCIAL INFORMATION (Note 8) | |||||||||||||||||||
(Unaudited, in millions) | |||||||||||||||||||
Three Months Ended December 31, 2019 | |||||||||||||||||||
Refining | Logistics | Corporate | Eliminations | Consolidated | |||||||||||||||
Revenues | $ | 6,286.2 | $ | 92.2 | $ | — | $ | (76.9) | $ | 6,301.5 | |||||||||
Depreciation and amortization expense | 98.4 | 12.0 | 3.0 | — | 113.4 | ||||||||||||||
Income (loss) from operations | 184.9 | 42.9 | (104.8) | — | 123.0 | ||||||||||||||
Interest expense, net | 0.6 | 13.1 | 24.6 | — | 38.3 | ||||||||||||||
Capital expenditures | 108.7 | 8.5 | 1.9 | — | 119.1 | ||||||||||||||
Three Months Ended December 31, 2018 | |||||||||||||||||||
Refining | Logistics | Corporate | Eliminations | Consolidated | |||||||||||||||
Revenues | $ | 6,281.5 | $ | 80.0 | $ | — | $ | (68.6) | $ | 6,292.9 | |||||||||
Depreciation and amortization expense | 86.7 | 8.6 | 2.7 | — | 98.0 | ||||||||||||||
Income (loss) from operations (Note 15) | (397.7) | 38.6 | (82.4) | (4.7) | (446.2) | ||||||||||||||
Interest expense, net | 1.1 | 12.1 | 27.8 | — | 41.0 | ||||||||||||||
Capital expenditures (Note 17) | 175.2 | 89.1 | 1.5 | — | 265.8 | ||||||||||||||
Year Ended December 31, 2019 | |||||||||||||||||||
Refining | Logistics | Corporate | Eliminations | Consolidated | |||||||||||||||
Revenues | $ | 24,468.9 | $ | 340.2 | $ | — | $ | (300.9) | $ | 24,508.2 | |||||||||
Depreciation and amortization expense | 386.7 | 38.6 | 10.8 | — | 436.1 | ||||||||||||||
Income (loss) from operations (Note 14, 15) | 767.9 | 159.3 | (270.3) | (7.9) | 649.0 | ||||||||||||||
Interest expense, net | 1.3 | 51.1 | 107.2 | — | 159.6 | ||||||||||||||
Capital expenditures | 708.9 | 31.7 | 8.3 | — | 748.9 | ||||||||||||||
Year Ended December 31, 2018 | |||||||||||||||||||
Refining | Logistics | Corporate | Eliminations | Consolidated | |||||||||||||||
Revenues | $ | 27,162.1 | $ | 283.4 | $ | — | $ | (259.4) | $ | 27,186.1 | |||||||||
Depreciation and amortization expense | 329.3 | 29.8 | 10.6 | — | 369.7 | ||||||||||||||
Income (loss) from operations (Note 15) | 498.2 | 143.9 | (266.2) | (17.8) | 358.1 | ||||||||||||||
Interest expense, net | 7.6 | 43.0 | 119.3 | — | 169.9 | ||||||||||||||
Capital expenditures (Note 17) | 552.0 | 175.7 | 6.2 | — | 733.9 | ||||||||||||||
Balance at December 31, 2019 | |||||||||||||||||||
Refining | Logistics | Corporate | Eliminations | Consolidated | |||||||||||||||
Total Assets (Note 14) | $ | 8,154.8 | $ | 973.0 | $ | 52.7 | $ | (48.1) | $ | 9,132.4 | |||||||||
Balance at December 31, 2018 | |||||||||||||||||||
Refining | Logistics | Corporate | Eliminations | Consolidated | |||||||||||||||
Total Assets (Note 16) | $ | 6,988.0 | $ | 956.4 | $ | 98.1 | $ | (37.1) | $ | 8,005.4 | |||||||||
See Footnotes to Earnings Release Tables | |||||||||||||||||||
PBF ENERGY INC. AND SUBSIDIARIES | ||||||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||||||
MARKET INDICATORS AND KEY OPERATING INFORMATION | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||
Market Indicators (dollars per barrel) (Note 9) | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||
Dated Brent Crude | $ | 63.22 | $ | 68.70 | $ | 64.34 | $ | 71.34 | ||||||||||||
West Texas Intermediate (WTI) crude oil | $ | 56.88 | $ | 59.98 | $ | 57.03 | $ | 65.20 | ||||||||||||
Light Louisiana Sweet (LLS) crude oil | $ | 60.65 | $ | 67.51 | $ | 62.67 | $ | 70.23 | ||||||||||||
Alaska North Slope (ANS) crude oil | $ | 64.32 | $ | 69.53 | $ | 65.00 | $ | 71.54 | ||||||||||||
Crack Spreads: | ||||||||||||||||||||
Dated Brent (NYH) 2-1-1 | $ | 12.56 | $ | 10.19 | $ | 12.68 | $ | 13.17 | ||||||||||||
WTI (Chicago) 4-3-1 | $ | 10.97 | $ | 11.75 | $ | 15.25 | $ | 14.84 | ||||||||||||
LLS (Gulf Coast) 2-1-1 | $ | 12.78 | $ | 9.35 | $ | 12.43 | $ | 12.30 | ||||||||||||
ANS (West Coast) 4-3-1 | $ | 18.35 | $ | 11.82 | $ | 18.46 | $ | 15.48 | ||||||||||||
Crude Oil Differentials: | ||||||||||||||||||||
Dated Brent (foreign) less WTI | $ | 6.34 | $ | 8.72 | $ | 7.31 | $ | 6.14 | ||||||||||||
Dated Brent less Maya (heavy, sour) | $ | 10.23 | $ | 6.19 | $ | 6.76 | $ | 8.70 | ||||||||||||
Dated Brent less WTS (sour) | $ | 6.07 | $ | 15.38 | $ | 8.09 | $ | 13.90 | ||||||||||||
Dated Brent less ASCI (sour) | $ | 5.56 | $ | 4.45 | $ | 3.73 | $ | 4.64 | ||||||||||||
WTI less WCS (heavy, sour) | $ | 19.18 | $ | 34.67 | $ | 13.61 | $ | 26.93 | ||||||||||||
WTI less Bakken (light, sweet) | $ | 1.04 | $ | 8.48 | $ | 0.66 | $ | 2.86 | ||||||||||||
WTI less Syncrude (light, sweet) | $ | 1.65 | $ | 19.19 | $ | 0.18 | $ | 6.84 | ||||||||||||
WTI less LLS (light, sweet) | $ | (3.77) | $ | (7.53) | $ | (5.64) | $ | (5.03) | ||||||||||||
WTI less ANS (light, sweet) | $ | (7.44) | $ | (9.55) | $ | (7.97) | $ | (6.34) | ||||||||||||
Natural gas (dollars per MMBTU) | $ | 2.41 | $ | 3.72 | $ | 2.53 | $ | 3.07 | ||||||||||||
Key Operating Information | ||||||||||||||||||||
Production (barrels per day ("bpd") in thousands) | 852.1 | 850.8 | 825.2 | 854.5 | ||||||||||||||||
Crude oil and feedstocks throughput (bpd in thousands) | 843.0 | 842.7 | 823.1 | 849.7 | ||||||||||||||||
Total crude oil and feedstocks throughput (millions of barrels) | 77.5 | 77.5 | 300.4 | 310.0 | ||||||||||||||||
Consolidated gross margin per barrel of throughput | $ | 3.04 | $ | (4.62) | $ | 3.04 | $ | 1.94 | ||||||||||||
Gross refining margin, excluding special items, per barrel of throughput (Note 4, Note 10) | $ | 9.31 | $ | 10.00 | $ | 8.51 | $ | 9.09 | ||||||||||||
Refinery operating expense, per barrel of throughput (Note 11) | $ | 5.28 | $ | 5.56 | $ | 5.61 | $ | 5.34 | ||||||||||||
Crude and feedstocks (% of total throughput) (Note 12) | ||||||||||||||||||||
Heavy | 33 | % | 35 | % | 32 | % | 36 | % | ||||||||||||
Medium | 25 | % | 30 | % | 28 | % | 30 | % | ||||||||||||
Light | 28 | % | 22 | % | 26 | % | 21 | % | ||||||||||||
Other feedstocks and blends | 14 | % | 13 | % | 14 | % | 13 | % | ||||||||||||
Total throughput | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||
Yield (% of total throughput) | ||||||||||||||||||||
Gasoline and gasoline blendstocks | 51 | % | 50 | % | 49 | % | 50 | % | ||||||||||||
Distillates and distillate blendstocks | 33 | % | 33 | % | 32 | % | 32 | % | ||||||||||||
Lubes | 1 | % | 1 | % | 1 | % | 1 | % | ||||||||||||
Chemicals | 2 | % | 2 | % | 2 | % | 2 | % | ||||||||||||
Other | 14 | % | 15 | % | 16 | % | 16 | % | ||||||||||||
Total yield | 101 | % | 101 | % | 100 | % | 101 | % | ||||||||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | ||||||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||||||
SUPPLEMENTAL OPERATING INFORMATION | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||
Supplemental Operating Information - East Coast (Delaware City and Paulsboro) | ||||||||||||||||||||
Production (bpd in thousands) | 355.2 | 327.5 | 330.9 | 340.2 | ||||||||||||||||
Crude oil and feedstocks throughput (bpd in thousands) | 357.0 | 331.2 | 336.4 | 344.7 | ||||||||||||||||
Total crude oil and feedstocks throughput (millions of barrels) | 32.8 | 30.5 | 122.8 | 125.8 | ||||||||||||||||
Gross margin per barrel of throughput | $ | 3.73 | $ | (11.54) | $ | 0.33 | $ | 0.25 | ||||||||||||
Gross refining margin, excluding special items, per barrel of throughput (Note 4, Note 10) | $ | 8.16 | $ | 8.55 | $ | 5.90 | $ | 7.43 | ||||||||||||
Refinery operating expense, per barrel of throughput (Note 11) | $ | 4.43 | $ | 5.12 | $ | 4.92 | $ | 4.68 | ||||||||||||
Crude and feedstocks (% of total throughput) (Note 12): | ||||||||||||||||||||
Heavy | 25 | % | 26 | % | 22 | % | 27 | % | ||||||||||||
Medium | 28 | % | 47 | % | 40 | % | 47 | % | ||||||||||||
Light | 29 | % | 9 | % | 20 | % | 8 | % | ||||||||||||
Other feedstocks and blends | 18 | % | 18 | % | 18 | % | 18 | % | ||||||||||||
Total throughput | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||
Yield (% of total throughput): | ||||||||||||||||||||
Gasoline and gasoline blendstocks | 47 | % | 46 | % | 45 | % | 46 | % | ||||||||||||
Distillates and distillate blendstocks | 36 | % | 33 | % | 33 | % | 33 | % | ||||||||||||
Lubes | 2 | % | 2 | % | 2 | % | 2 | % | ||||||||||||
Chemicals | 1 | % | 1 | % | 1 | % | 1 | % | ||||||||||||
Other | 13 | % | 17 | % | 17 | % | 17 | % | ||||||||||||
Total yield | 99 | % | 99 | % | 98 | % | 99 | % | ||||||||||||
Supplemental Operating Information - Mid-Continent (Toledo) | ||||||||||||||||||||
Production (bpd in thousands) | 152.2 | 152.9 | 155.5 | 151.5 | ||||||||||||||||
Crude oil and feedstocks throughput (bpd in thousands) | 149.6 | 149.8 | 153.0 | 149.6 | ||||||||||||||||
Total crude oil and feedstocks throughput (millions of barrels) | 13.8 | 13.8 | 55.9 | 54.6 | ||||||||||||||||
Gross margin per barrel of throughput | $ | 3.93 | $ | (9.90) | $ | 7.24 | $ | 5.07 | ||||||||||||
Gross refining margin, excluding special items, per barrel of throughput (Note 4, Note 10) | $ | 9.42 | $ | 17.76 | $ | 12.26 | $ | 13.46 | ||||||||||||
Refinery operating expense, per barrel of throughput (Note 11) | $ | 5.11 | $ | 5.30 | $ | 5.10 | $ | 5.12 | ||||||||||||
Crude and feedstocks (% of total throughput) (Note 12): | ||||||||||||||||||||
Medium | 30 | % | 30 | % | 30 | % | 32 | % | ||||||||||||
Light | 69 | % | 68 | % | 69 | % | 66 | % | ||||||||||||
Other feedstocks and blends | 1 | % | 2 | % | 1 | % | 2 | % | ||||||||||||
Total throughput | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||
Yield (% of total throughput): | ||||||||||||||||||||
Gasoline and gasoline blendstocks | 54 | % | 52 | % | 52 | % | 53 | % | ||||||||||||
Distillates and distillate blendstocks | 37 | % | 37 | % | 36 | % | 35 | % | ||||||||||||
Chemicals | 6 | % | 6 | % | 6 | % | 5 | % | ||||||||||||
Other | 5 | % | 7 | % | 8 | % | 8 | % | ||||||||||||
Total yield | 102 | % | 102 | % | 102 | % | 101 | % | ||||||||||||
See Footnotes to Earnings Release Tables |
PBF ENERGY INC. AND SUBSIDIARIES | ||||||||||||||||||||
EARNINGS RELEASE TABLES | ||||||||||||||||||||
SUPPLEMENTAL OPERATING INFORMATION | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||
Supplemental Operating Information - Gulf Coast (Chalmette) | ||||||||||||||||||||
Production (bpd in thousands) | 171.0 | 192.1 | 179.1 | 189.2 | ||||||||||||||||
Crude oil and feedstocks throughput (bpd in thousands) | 167.7 | 188.7 | 177.9 | 185.6 | ||||||||||||||||
Total crude oil and feedstocks throughput (millions of barrels) | 15.4 | 17.3 | 64.9 | 67.7 | ||||||||||||||||
Gross margin per barrel of throughput | $ | 0.76 | $ | 0.27 | $ | 0.93 | $ | (0.27) | ||||||||||||
Gross refining margin, excluding special items, per barrel of throughput (Note 4, Note 10) | $ | 6.05 | $ | 5.83 | $ | 5.87 | $ | 6.41 | ||||||||||||
Refinery operating expense, per barrel of throughput (Note 11) | $ | 5.16 | $ | 4.65 | $ | 4.95 | $ | 4.66 | ||||||||||||
Crude and feedstocks (% of total throughput) (Note 12): | ||||||||||||||||||||
Heavy | 36 | % | 38 | % | 35 | % | 39 | % | ||||||||||||
Medium | 28 | % | 18 | % | 23 | % | 19 | % | ||||||||||||
Light | 20 | % | 29 | % | 25 | % | 29 | % | ||||||||||||
Other feedstocks and blends | 16 | % | 15 | % | 17 | % | 13 | % | ||||||||||||
Total throughput | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||
Yield (% of total throughput): | ||||||||||||||||||||
Gasoline and gasoline blendstocks | 46 | % | 44 | % | 45 | % | 43 | % | ||||||||||||
Distillates and distillate blendstocks | 33 | % | 36 | % | 33 | % | 34 | % | ||||||||||||
Chemicals | 1 | % | 1 | % | 2 | % | 1 | % | ||||||||||||
Other | 22 | % | 21 | % | 21 | % | 24 | % | ||||||||||||
Total yield | 102 | % | 102 | % | 101 | % | 102 | % | ||||||||||||
Supplemental Operating Information - West Coast (Torrance) | ||||||||||||||||||||
Production (bpd in thousands) | 173.7 | 178.3 | 159.7 | 173.6 | ||||||||||||||||
Crude oil and feedstocks throughput (bpd in thousands) | 168.7 | 173.0 | 155.8 | 169.8 | ||||||||||||||||
Total crude oil and feedstocks throughput (millions of barrels) | 15.5 | 15.9 | 56.8 | 61.9 | ||||||||||||||||
Gross margin per barrel of throughput | $ | (0.09) | $ | 5.09 | $ | 3.96 | $ | 2.33 | ||||||||||||
Gross refining margin, excluding special items, per barrel of throughput (Note 4, Note 10) | $ | 14.85 | $ | 10.57 | $ | 13.38 | $ | 11.60 | ||||||||||||
Refinery operating expense, per barrel of throughput (Note 11) | $ | 7.34 | $ | 7.61 | $ | 8.34 | $ | 7.61 | ||||||||||||
Crude and feedstocks (% of total throughput) (Note 12): | ||||||||||||||||||||
Heavy | 77 | % | 78 | % | 80 | % | 81 | % | ||||||||||||
Medium | 10 | % | 10 | % | 8 | % | 7 | % | ||||||||||||
Other feedstocks and blends | 13 | % | 12 | % | 12 | % | 12 | % | ||||||||||||
Total throughput | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||
Yield (% of total throughput): | ||||||||||||||||||||
Gasoline and gasoline blendstocks | 63 | % | 60 | % | 60 | % | 59 | % |