PBF Energy Reports Third Quarter 2019 Results, Declares Dividend of $0.30 Per Share

- Third quarter income from operations of $151.9 million (excluding special items, third quarter income from operations of $165.8 million)

PARSIPPANY, N.J., Oct. 31, 2019 /PRNewswire/ -- PBF Energy Inc. (NYSE: PBF) today reported third quarter 2019 income from operations of $151.9 million as compared to income from operations of $286.3 million for the third quarter of 2018. Excluding special items, third quarter 2019 income from operations was $165.8 million as compared to income from operations of $232.3 million for the third quarter of 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 quarter-end.

PBF Energy Logo

The company reported third quarter 2019 net income of $86.3 million and net income attributable to PBF Energy Inc. of $69.5 million or $0.57 per share. This compares to net income of $192.5 million, and net income attributable to PBF Energy Inc. of $179.6 million or $1.50 per share for the third quarter 2018. Special items included in the third quarter 2019 results, which decreased net income by a net, after-tax loss of $10.2 million, or $0.09 per share, consisted of a lower-of-cost-or-market ("LCM") inventory adjustment and a gain on land sale at our Torrance refinery. Adjusted fully-converted net income for the third quarter 2019, excluding special items, was $80.1 million, or $0.66 per share on a fully-exchanged, fully-diluted basis, as described below, compared to adjusted fully-converted net income of $135.6 million or $1.13 per share, for the third quarter 2018.

Tom Nimbley, PBF Energy's Chairman and CEO, said, "PBF's strong results and operating cash flow in the third quarter reflects the benefit of our strategic decision to front-load our maintenance activity during the first half of 2019.  All of our refineries operated well and we generated solid financial results despite a volatile market." Mr. Nimbley continued, "We have had a good start to the fourth quarter and I am excited to announce that our second Chalmette coker is in the start-up process and the project was completed on time and on budget. We continue to progress towards the closing of the Martinez refinery acquisition and are looking forward to welcoming the Martinez employees to the PBF family."

Martinez Refinery Acquisition
On June 11, 2019, PBF announced that its subsidiary signed a definitive agreement to purchase the 157,000 barrel-per-day Martinez refinery, and related logistics assets, from Equilon Enterprises LLC d/b/a Shell Oil Products US (the "Seller" or "Shell"). With the closing of the acquisition, PBF's total throughput capacity will increase to over one million barrels per day and its refining system will have a consolidated Nelson Complexity of 12.8.

The Martinez transaction is expected to close in the first quarter of 2020, subject to customary closing conditions and regulatory approvals.

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 November 26, 2019, to holders of record at the close of business on November 14, 2019.

Outlook
For the fourth quarter 2019, we expect East Coast total throughput to average 340,000 to 360,000 barrels per day; Mid-Continent total throughput is expected to average 150,000 to 160,000 barrels per day; Gulf Coast total throughput is expected to average 170,000 to 180,000 barrels per day and West Coast total throughput is expected to average 170,000 to 180,000 barrels per day.

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 Thursday, October 31, 2019, 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: PBFQ319. The audio replay will be available two hours after the end of the call through November 14, 2019, by dialing (800) 723-0607 or (402) 220-2658.

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 Company's ability to consummate the pending Martinez Acquisition, the timing for the closing of such acquisition, and the Company's plans for financing such acquisition; 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


Nine Months Ended





September 30,


September 30,





2019


2018


2019


2018

Revenues

$             6,430.5


$             7,646.3


$           18,206.7


$           20,893.2












Cost and expenses:








Cost of products and other

5,700.2


6,816.1


15,865.2


18,400.7

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

436.5


424.4


1,348.7


1,268.2

Depreciation and amortization expense 

107.7


90.8


314.9


263.8

                      Cost of sales


6,244.4


7,331.3


17,528.8


19,932.7

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

64.7


69.9


175.9


191.4

Depreciation and amortization expense

2.1


2.6


7.8


7.9

Gain on sale of assets

(32.6)


(43.8)


(31.8)


(43.1)

Total cost and expenses

6,278.6


7,360.0


17,680.7


20,088.9












Income from operations

151.9


286.3


526.0


804.3












Other income (expense):









Change in Tax Receivable Agreement liability 


7.8



7.8


Change in fair value of catalyst leases

(3.8)


1.7


(6.4)


5.8


Interest expense, net

(39.7)


(42.3)


(121.3)


(128.9)


Other non-service components of net periodic benefit
cost

(0.1)


0.3


(0.2)


0.8

Income before income taxes

108.3


253.8


398.1


689.8

Income tax expense 

22.0


61.3


92.0


167.8

Net income

86.3


192.5


306.1


522.0


Less: net income attributable to noncontrolling interests

16.8


12.9


39.7


39.9

Net income attributable to PBF Energy Inc. stockholders

$                  69.5


$                179.6


$                266.4


$                482.1












Net income available to Class A common stock per share:









Basic

$                  0.58


$                  1.53


$                  2.22


$                  4.24


Diluted

$                  0.57


$                  1.50


$                  2.20


$                  4.16


Weighted-average shares outstanding-basic

119,921,346


117,029,486


119,897,504


113,597,970


Weighted-average shares outstanding-diluted

121,589,179


120,405,315


121,871,864


117,375,170












Dividends per common share

$                  0.30


$                  0.30


$                  0.90


$                  0.90












Adjusted fully-converted net income and adjusted fully-
converted net income per fully exchanged, fully diluted
shares outstanding (Note 1):









Adjusted fully-converted net income

$                  69.9


$                181.1


$                268.7


$                488.7


Adjusted fully-converted net income per fully
exchanged, fully diluted share 

$                  0.57


$                  1.50


$                  2.20


$                  4.16


Adjusted fully-converted shares outstanding - diluted
(Note 6)

121,589,179


120,405,315


121,871,864


117,375,170












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 TO
ADJUSTED FULLY-CONVERTED NET INCOME
AND ADJUSTED FULLY-CONVERTED  NET
INCOME EXCLUDING SPECIAL ITEMS (Note 1)


Three Months Ended


Nine Months Ended


September 30,


September 30,


2019


2018


2019


2018

Net income attributable to PBF Energy Inc.
stockholders


$

69.5



$

179.6



$

266.4



$

482.1



Less:

Income allocated to participating securities


0.2



0.2



0.4



0.6


Income available to PBF Energy Inc. stockholders -
basic


69.3



179.4



266.0



481.5



Add:

Net income attributable to noncontrolling
interest (Note 2)


0.9



2.4



3.6



9.8



Less:

Income tax expense (Note 3)


(0.3)



(0.7)



(0.9)



(2.6)


Adjusted fully-converted net income


$

69.9



$

181.1



$

268.7



$

488.7



Special Items (Note 4):










Add:

Non-cash LCM inventory adjustment


47.0



(54.8)



(277.0)



(300.5)



Add:

Change in Tax Receivable Agreement liability




(7.8)





(7.8)



Add:

Gain on Torrance land sale


(33.1)



(43.8)



(33.1)



(43.8)



Add:

Early railcar return expense




44.6





44.6



Less:

Recomputed income taxes on special items (Note
3)


(3.7)



16.3



82.0



81.2


Adjusted fully-converted net income excluding special
items


$

80.1



$

135.6



$

40.6



$

262.4

















Weighted-average shares outstanding of PBF Energy
Inc.


119,921,346



117,029,486



119,897,504



113,597,970


Conversion of PBF LLC Series A Units (Note 5)


1,206,325



1,206,326



1,206,325



2,184,690


Common stock equivalents (Note 6)


461,508



2,169,503



768,035



1,592,510


Fully-converted shares outstanding - diluted


121,589,179



120,405,315



121,871,864



117,375,170

















Adjusted fully-converted net income per fully
exchanged, fully diluted shares outstanding (Note 6)


$

0.57



$

1.50



$

2.20



$

4.16



Adjusted fully-converted net income excluding special
items per fully exchanged, fully diluted shares
outstanding (Note 4, 6)


$

0.66



$

1.13



$

0.33



$

2.24






















Three Months Ended


Nine Months Ended

RECONCILIATION OF INCOME FROM
OPERATIONS TO INCOME FROM OPERATIONS
EXCLUDING SPECIAL ITEMS


September 30,


September 30,


2019


2018


2019


2018

Income from operations


$

151.9



$

286.3



$

526.0



$

804.3



Special Items (Note 4):










Add:

Non-cash LCM inventory adjustment


47.0



(54.8)



(277.0)



(300.5)



Add:

Gain on Torrance land sale


(33.1)



(43.8)



(33.1)



(43.8)



Add:

Early railcar return expense




44.6





44.6


Income from operations excluding special items


$

165.8



$

232.3



$

215.9



$

504.6



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


Nine Months Ended



September 30,


September 30,

RECONCILIATION OF NET INCOME TO EBITDA
AND EBITDA EXCLUDING SPECIAL ITEMS


2019


2018


2019


2018

Net income


$

86.3



$

192.5



$

306.1



$

522.0


Add: Depreciation and amortization expense


109.8



93.4



322.7



271.7


Add: Interest expense, net


39.7



42.3



121.3



128.9


Add: Income tax expense


22.0



61.3



92.0



167.8


EBITDA



$

257.8



$

389.5



$

842.1



$

1,090.4


Special Items (Note 4):









Add: Non-cash LCM inventory adjustment


47.0



(54.8)



(277.0)



(300.5)


Add: Change in Tax Receivable Agreement liability




(7.8)





(7.8)


Add: Gain on Torrance land sale


(33.1)



(43.8)



(33.1)



(43.8)


Add: Early railcar return expense




44.6





44.6


EBITDA excluding special items


$

271.7



$

327.7



$

532.0



$

782.9

























Three Months Ended


Nine Months Ended









September 30,


September 30,

RECONCILIATION OF EBITDA TO ADJUSTED
EBITDA


2019


2018


2019


2018

EBITDA


$

257.8



$

389.5



$

842.1



$

1,090.4


Add: Stock-based compensation


8.4



5.6



28.4



18.6


Add: Net non-cash change in fair value of catalyst leases


3.8



(1.7)



6.4



(5.8)


Add: Non-cash LCM inventory adjustment (Note 4)


47.0



(54.8)



(277.0)



(300.5)


Add: Change in Tax Receivable Agreement liability
(Note 4)




(7.8)





(7.8)


Adjusted EBITDA



$

317.0



$

330.8



$

599.9



$

794.9



See Footnotes to Earnings Release Tables



PBF ENERGY INC. AND SUBSIDIARIES

EARNINGS RELEASE TABLES

CONDENSED CONSOLIDATED BALANCE SHEET DATA

(Unaudited, in millions)














September 30,


December 31,






2019


2018

Balance Sheet Data:






Cash and cash equivalents

$

536.3



$

597.3



Inventories

2,130.4



1,865.8



Total assets

8,917.4



8,005.4



Total debt

2,064.3



1,933.7








Total equity

3,554.3



3,248.5



Total equity excluding special items (Note 4, 13)

$

3,629.4



$

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)

30

%


29

%


Net debt to capitalization ratio, excluding special items (Note 13)

30

%


27

%







SUMMARIZED STATEMENT OF CASH FLOW DATA

(Unaudited, in millions)














Nine Months Ended September
30,






2019


2018

Cash flows provided by operating activities

$

432.2



$

720.2


Cash flows used in investing activities

(593.5)



(419.8)


Cash flows provided by financing activities

100.3



185.8


Net increase (decrease) in cash and cash equivalents

(61.0)



486.2


Cash and cash equivalents, beginning of period

597.3



573.0


Cash and cash equivalents, end of period

$

536.3



$

1,059.2










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 September 30, 2019


Refining


Logistics


Corporate 


 Eliminations


Consolidated
Total

Revenues

$        6,422.1


$             86.4


$                 —


$            (78.0)


$        6,430.5

Depreciation and amortization expense

98.7


9.0


2.1



109.8

Income (loss) from operations

169.8


44.4


(62.3)



151.9

Interest expense, net

(0.7)


13.4


27.0



39.7

Capital expenditures

117.2


8.0


2.7



127.9












Three Months Ended September 30, 2018


Refining


Logistics


Corporate 


 Eliminations


Consolidated
Total

Revenues

$        7,641.9


$             70.6


$                 —


$            (66.2)


$        7,646.3

Depreciation and amortization expense

83.3


7.5


2.6



93.4

Income (loss) from operations (Note 15)

321.3


37.6


(67.9)


(4.7)


286.3

Interest expense, net

2.1


10.5


29.7



42.3

Capital expenditures

79.8


20.9


2.2



102.9












Nine Months Ended September 30, 2019


Refining


Logistics


Corporate


Eliminations


Consolidated
Total

Revenues

$      18,182.7


$           248.0


$                 —


$          (224.0)


$      18,206.7

Depreciation and amortization expense

288.3


26.6


7.8



322.7

Income (loss) from operations (Note 14, 15)

583.0


116.4


(165.5)


(7.9)


526.0

Interest expense, net

0.7


38.0


82.6



121.3

Capital expenditures

600.2


23.2


6.4



629.8












Nine Months Ended September 30, 2018


Refining


Logistics


Corporate 


 Eliminations


Consolidated
Total

Revenues

$      20,880.6


$           203.4


$                 —


$          (190.8)


$      20,893.2

Depreciation and amortization expense

242.6


21.2


7.9



271.7

Income (loss) from operations (Note 15)

895.9


105.3


(183.8)


(13.1)


804.3

Interest expense, net

6.5


30.9


91.5



128.9

Capital expenditures (Note 17)

376.8


86.6


4.7



468.1






















Balance at September 30, 2019


Refining


Logistics


Corporate


Eliminations


Consolidated
Total

Total Assets (Note 14)

$        7,921.4


$        1,010.3


$             52.1


$            (66.4)


$        8,917.4












Balance at December 31, 2018


Refining


Logistics


Corporate


Eliminations


Consolidated
Total

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


Nine Months Ended







September 30,


September 30,

Market Indicators (dollars per barrel) (Note 9)

2019


2018


2019


2018

Dated Brent crude oil

$           61.86


$           75.07


$           64.71


$           72.19

West Texas Intermediate (WTI) crude oil

$           56.40


$           69.63


$           57.08


$           66.90

Light Louisiana Sweet (LLS) crude oil 

$           60.60


$           74.15


$           63.35


$           71.11

Alaska North Slope (ANS) crude oil 

$           62.98


$           75.26


$           65.23


$           72.19

Crack Spreads:









Dated Brent (NYH) 2-1-1

$           14.72


$           14.62


$           12.73


$           14.15


WTI (Chicago) 4-3-1

$           16.51


$           18.05


$           16.69


$           15.84


LLS (Gulf Coast) 2-1-1

$           14.32


$           13.38


$           12.32


$           13.26


ANS (West Coast) 4-3-1

$           18.81


$           14.84


$           18.49


$           16.67

Crude Oil Differentials:









Dated Brent (foreign) less WTI

$             5.46


$             5.44


$             7.63


$             5.29


Dated Brent less Maya (heavy, sour)

$             6.36


$             9.12


$             5.58


$           10.21


Dated Brent less WTS (sour)

$             6.01


$           19.79


$             8.76


$           13.41


Dated Brent less ASCI (sour)

$             2.98


$             4.42


$             3.11


$             4.69


WTI less WCS (heavy, sour)

$           12.79


$           29.30


$           11.78


$           24.55


WTI less Bakken (light, sweet)

$             0.74


$             1.08


$             0.53


$             0.87


WTI less Syncrude (light, sweet)

$            (0.89)


$             5.59


$            (0.30)


$             3.00


WTI less LLS (light, sweet) 

$            (4.20)


$            (4.52)


$            (6.27)


$            (4.21)


WTI less ANS (light, sweet) 

$            (6.58)


$            (5.63)


$            (8.15)


$            (5.29)

Natural gas (dollars per MMBTU)

$             2.33


$             2.86


$             2.56


$             2.85














Key Operating Information








Production (barrels per day ("bpd") in thousands)

863.0


896.7


817.9


854.0

Crude oil and feedstocks throughput (bpd in thousands)

850.9


888.4


816.4


851.8

Total crude oil and feedstocks throughput (millions of barrels)

78.3


81.7


222.9


232.5

Consolidated gross margin per barrel of throughput 

$             2.38


$             3.86


$             3.04


$             4.13

Gross refining margin, excluding special items, per barrel of
throughput (Note 4, Note 10)

$             8.87


$             9.25


$             8.21


$             8.80

Refinery operating expense, per barrel of throughput (Note
11)

$             5.26


$             5.01


$             5.72


$             5.26

Crude and feedstocks (% of total throughput) (Note 12)









Heavy

32 %


35 %


31 %


36 %


Medium

30 %


28 %


30 %


30 %


Light

25 %


23 %


25 %


21 %


Other feedstocks and blends

13 %


14 %


14 %


13 %



Total throughput

100 %


100 %


100 %


100 %

Yield (% of total throughput)









Gasoline and gasoline blendstocks

50 %


49 %


48 %


49 %


Distillates and distillate blendstocks

33 %


32 %


32 %


32 %


Lubes

1 %


1 %


1 %


1 %


Chemicals

2 %


2 %


2 %


2 %


Other

15 %


17 %


17 %


16 %



Total yield

101 %


101 %


100 %


100 %



























See Footnotes to Earnings Release Tables

 

 

PBF ENERGY INC. AND SUBSIDIARIES

EARNINGS RELEASE TABLES

SUPPLEMENTAL OPERATING INFORMATION

(Unaudited)




















Three Months Ended


Nine Months Ended







September 30,


September 30,







2019


2018


2019


2018

Supplemental Operating Information - East Coast
(Delaware City and Paulsboro)








Production (bpd in thousands)

354.7


351.0


323.7


345.0

Crude oil and feedstocks throughput (bpd in thousands)

357.2


354.6


329.5


349.2

Total crude oil and feedstocks throughput (millions of barrels)

32.9


32.6


90.0


95.3

Gross margin per barrel of throughput 

$              (0.25)


$                7.22


$              (0.91)


$                4.02

Gross refining margin, excluding special items, per barrel of
throughput (Note 4, Note 10)

$                7.32


$                7.52


$                5.08


$                7.07

Refinery operating expense, per barrel of throughput (Note 11)

$                4.20


$                4.15


$                5.09


$                4.53

Crude and feedstocks (% of total throughput) (Note 12):









Heavy

21 %


30 %


21 %


28 %


Medium

41 %


41 %


44 %


47 %


Light

22 %


9 %


16 %


8 %


Other feedstocks and blends

16 %


20 %


19 %


17 %



Total throughput

100 %


100 %


100 %


100 %

Yield (% of total throughput):









Gasoline and gasoline blendstocks

45 %


45 %


44 %


46 %


Distillates and distillate blendstocks

36 %


33 %


32 %


33 %


Lubes

2 %


2 %


2 %


2 %


Chemicals

1 %


1 %


1 %


1 %


Other

15 %


18 %


19 %


17 %



Total yield

99 %


99 %


98 %


99 %














Supplemental Operating Information - Mid-Continent
(Toledo)








Production (bpd in thousands)

153.6


175.5


156.6


151.0

Crude oil and feedstocks throughput (bpd in thousands)

151.1


172.1


154.1


149.5

Total crude oil and feedstocks throughput (millions of barrels)

13.9


15.8


42.1


40.8

Gross margin per barrel of throughput 

$                4.39


$              17.56


$                8.32


$              10.12

Gross refining margin, excluding special items, per barrel of
throughput (Note 4, Note 10)

$              12.24


$              14.11


$              13.18


$              12.01

Refinery operating expense, per barrel of throughput (Note 11)

$                4.98


$                4.39


$                5.10


$                5.06

Crude and feedstocks (% of total throughput) (Note 12):









Medium

32 %


27 %


30 %


32 %


Light

67 %


71 %


69 %


66 %


Other feedstocks and blends

1 %


2 %


1 %


2 %



Total throughput

100 %


100 %


100 %


100 %

Yield (% of total throughput):









Gasoline and gasoline blendstocks

52 %


53 %


51 %


54 %


Distillates and distillate blendstocks

34 %


35 %


36 %


34 %


Chemicals

6 %


5 %


6 %


5 %


Other

10 %


9 %


9 %


8 %



Total yield

102 %


102 %


102 %


101 %














Supplemental Operating Information - Gulf Coast
(Chalmette)








Production (bpd in thousands)

182.9


198.3


182.4


185.8

Crude oil and feedstocks throughput (bpd in thousands)

178.0


195.5


181.4


184.4

Total crude oil and feedstocks throughput (millions of barrels)

16.4


18.0


49.5


50.4

Gross margin per barrel of throughput

$                0.69


$              (6.36)


$                0.98


$              (0.45)

Gross refining margin, excluding special items, per barrel of
throughput (Note 4, Note 10)

$                8.30


$                7.21


$                5.82


$                6.62

Refinery operating expense, per barrel of throughput (Note 11)

$                4.81


$                4.36


$                4.89


$                4.66

Crude and feedstocks (% of total throughput) (Note 12):









Heavy

37 %


35 %


34 %


39 %


Medium

25 %


26 %


22 %


20 %


Light

18 %


23 %


27 %


28 %


Other feedstocks and blends

20 %


16 %


17 %


13 %



Total throughput

100 %


100 %


100 %


100 %

Yield (% of total throughput):









Gasoline and gasoline blendstocks

47 %


42 %


45 %


42 %


Distillates and distillate blendstocks

33 %


33 %


33 %


33 %


Chemicals

1 %


1 %


2 %


1 %


Other

22 %


25 %


21 %


24 %



Total yield

103 %


101 %


101 %


100 %














Supplemental Operating Information - West Coast
(Torrance)








Production (bpd in thousands)

171.8


171.9


155.2


172.2

Crude oil and feedstocks throughput (bpd in thousands)

164.6


166.2


151.4


168.7

Total crude oil and feedstocks throughput (millions of barrels)

15.1


15.3


41.3


46.0

Gross margin per barrel of throughput

$                4.82


$              (8.27)


$                5.48


$                1.38

Gross refining margin, excluding special items, per barrel of
throughput (Note 4, Note 10)

$                9.77


$              10.28


$              12.83


$              11.96

Refinery operating expense, per barrel of throughput (Note 11)

$                8.30


$                8.26


$                8.71


$                7.61

Crude and feedstocks (% of total throughput) (Note 12):









Heavy

81 %


85 %


81 %


82 %


Medium

7 %


6 %


7 %


6 %


Other feedstocks and blends

12 %


9 %


12 %


12 %



Total throughput

100 %


100 %


100 %


100 %

Yield (% of total throughput):









Gasoline and gasoline blendstocks

61 %


60 %


59 %


59 %


Distillates and distillate blendstocks

26 %


27 %


26 %


27 %


Other

17 %


16 %


18 %


16 %



Total yield

104 %


103 %


103 %


102 %














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









September 30, 2019


September 30, 2018


RECONCILIATION OF CONSOLIDATED GROSS
MARGIN TO GROSS REFINING MARGIN AND GROSS
REFINING MARGIN EXCLUDING SPECIAL ITEMS

$


per barrel
of
throughput


$


per barrel
of
throughput


Calculation of consolidated gross margin:









Revenues

$        6,430.5


$           82.15


$        7,646.3


$           93.56


Less: Cost of sales

6,244.4


79.77


7,331.3


89.70


Consolidated gross margin

$           186.1


$             2.38


$           315.0


$             3.86


Reconciliation of consolidated gross margin to gross
refining margin:









Consolidated gross margin

$           186.1


$             2.38


$           315.0


$             3.86



Add: PBFX operating expense

28.4


0.36


20.3


0.25



Add: PBFX depreciation expense

9.0


0.11


7.4


0.09



Less: Revenues of PBFX

(86.4)


(1.10)


(70.0)


(0.86)



Add: Refinery operating expense

411.8


5.26


409.7


5.01



Add: Refinery depreciation expense 

98.7


1.26


83.4


1.02


Gross refining margin

$           647.6


$             8.27


$           765.8


$             9.37


   Special Items (Note 4):










Add: Non-cash LCM inventory adjustment

47.0


0.60


(54.8)


(0.67)



Add: Early railcar return expense



44.6


0.55


Gross refining margin excluding special items

$           694.6


$             8.87


$           755.6


$             9.25
























Nine Months Ended


Nine Months Ended









September 30, 2019


September 30, 2018


RECONCILIATION OF CONSOLIDATED GROSS
MARGIN TO GROSS REFINING MARGIN AND GROSS
REFINING MARGIN EXCLUDING SPECIAL ITEMS

$


per barrel
of
throughput


$


per barrel
of
throughput


Calculation of consolidated gross margin:









Revenues

$      18,206.7


$           81.69


$      20,893.2


$           89.84


Less: Cost of sales

17,528.8


78.65


19,932.7


85.71


Consolidated gross margin

$           677.9


$             3.04


$           960.5


$             4.13


Reconciliation of consolidated gross margin to gross
refining margin:









Consolidated gross margin

$           677.9


$             3.04


$           960.5


$             4.13



Add: PBFX operating expense

86.9


0.39


57.4


0.25



Add: PBFX depreciation expense

26.6


0.12


20.8


0.09



Less: Revenues of PBFX

(248.0)


(1.11)


(201.4)


(0.87)



Add: Refinery operating expense

1,274.9


5.72


1,223.8


5.26



Add: Refinery depreciation expense

288.3


1.29


243.0


1.04


Gross refining margin

$        2,106.6


$             9.45


$        2,304.1


$             9.90


   Special Items (Note 4):










Add: Non-cash LCM inventory adjustment 

(277.0)


(1.24)


(300.5)


(1.29)



Add: Early railcar return expense



44.6


0.19


Gross refining margin excluding special items

$        1,829.6


$             8.21


$        2,048.2


$             8.80

















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 26.5% and 26.4% for the 2019 and 2018 periods, respectively, applied to net income 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 excluding special items, income from operations excluding special items, EBITDA excluding special items and gross refining margin excluding special items. Special items presented for the three and nine months ended September 30, 2019 relate to a lower of cost or market ("LCM") inventory adjustment and gain on sale of assets related to the Torrance land sale. Special items presented for the three and nine months ended September 30, 2018 relate to a lower of cost or market ("LCM") inventory adjustment, gain on sale of assets related to the Torrance land sale, changes in the Tax Receivable Agreement liability and charges associated with the early return of certain leased railcars,  all as discussed further below. Additionally, the cumulative effects of all 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):


















2019


2018

January 1,

$               651.8


$             300.5

June 30,

327.8


54.8

September 30,

374.8



The following table includes the corresponding impact of changes in the LCM inventory reserve on income from operations and net income for the periods presented (in millions):














Three Months Ended 
 September 30,


Nine Months Ended 
 September 30,




2019


2018


2019


2018

Net LCM inventory adjustment (charge)
benefit in income from operations


$        (47.0)


$         54.8


$               277.0


$            300.5

Net LCM inventory adjustment (charge) benefit in net income


(34.6)


40.3


203.7


221.1











Gain on Torrance land sale- During the three and nine months ended September 30, 2019 and 2018, respectively, we recorded gains on the sale of two separate parcels of real property acquired as part of the Torrance refinery, but not part of the refinery itself. The gain increased income from operations and net income by $33.1 million and $24.3 million, respectively, during the three and nine months ended September 30, 2019. The gain increased income from operations and net income by $43.8 million and $32.2 million, respectively, during the same periods in 2018. 


Change in Tax Receivable Agreement liability - During the three and nine months ended September 30, 2018 we recorded a change in the Tax Receivable Agreement liability that increased income before income taxes and net income by $7.8 million and $5.7 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 and nine months ended September 30, 2019. 











Early Return of Railcars- During the three and nine months ended September 30, 2018 we recognized certain expenses within Cost of sales associated with the voluntary early return of certain leased railcars. These charges decreased income from operations and net income by $44.6 million and $32.8 million, respectively. There were no such expenses in the same periods of 2019. 











(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 and nine months ended September 30, 2019 and 2018, respectively. Common stock equivalents exclude the effects of options, warrants and performance share units to purchase 7,739,275 and 6,003,867 shares of PBF Energy Class A common stock and PBF LLC Series A Units because they are anti-dilutive for the three and nine months ended September 30, 2019, respectively. Common stock equivalents exclude the effects of options and warrants to purchase 15,000 and 25,000 shares of PBF Energy Class A common stock and PBF LLC Series A Units because they are anti-dilutive for the three and nine months ended September 30, 2018, 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 leases, 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 September 30, 2019, the Refining segment includes the operations of our oil refineries and related facilities in Delaware City, Delaware, Paulsboro, New Jersey, Toledo, Ohio, New Orleans, Louisiana and Torrance, 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.

PBFX currently does not generate significant third party revenue and intersegment related-party revenues are eliminated in consolidation. From a PBF Energy perspective, our chief operating decision maker evaluates the Logistics segment as a whole without regard to any of PBFX's individual operating segments.











(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.


















September 30,


December 31,








2019


2018








(in millions)

Total debt

$         2,064.3


$         1,933.7

Total equity 

3,554.3


3,248.5

Total capitalization 

$         5,618.6


$         5,182.2





Total debt 

$         2,064.3


$         1,933.7

Total equity excluding special items 

3,629.4


3,551.7

Total capitalization excluding special items

$         5,693.7


$         5,485.4





Total equity

$         3,554.3


$         3,248.5

  Special Items (Note 4)




    Add: Non-cash LCM inventory adjustment

374.8


651.8

    Add: Gain on Torrance land sale

(76.9)


(43.8)

    Add: Change in Tax Receivable Agreement liability

(290.4)


(290.4)

    Add: Debt extinguishment costs

25.5


25.5

    Add: Early railcar return expense

52.3


52.3

    Less: Recomputed income taxes on special items

(30.4)


(112.4)

    Add: Net tax expense on TCJA related special items

20.2


20.2

       Net impact of special items to equity

75.1


303.2

Total equity excluding special items

$         3,629.4


$         3,551.7











Total debt

$         2,064.3


$         1,933.7

    Less: Cash and cash equivalents

536.3


597.3

Net Debt 

$         1,528.0


$         1,336.4











Total debt to capitalization ratio

37 %


37 %

Total debt to capitalization ratio, excluding special items

36 %


35 %

Net debt to capitalization ratio 

30 %


29 %

Net debt to capitalization ratio, excluding special items

30 %


27 %











(14) 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"). Prior to the TVPC Acquisition, TVP Holding owned a 50% membership interest in TVPC. Subsequent to the closing of the TVPC Acquisition on May 31, 2019, PBFX owns 100% of the membership interest in TVPC.











(15) 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.


(16) Prior to the TVPC Contribution Agreement, the Logistics segment included 100% of the assets of TVPC, as TVPC was consolidated by PBFX. PBFX recorded a noncontrolling interest for the 50% equity interest in TVPC held by PBF Holding. PBF Holding (included in the Refining segment) recorded an equity investment in TVPC reflecting its noncontrolling ownership interest. For purposes of our Condensed Consolidated Financial Statements, PBFX's noncontrolling interest in TVPC and PBF Holding's equity investment in TVPC eliminated in consolidation.











(17) The Logistics segment includes capital expenditures of $58.0 million for the acquisition of the Knoxville Terminals by PBFX on April 16, 2018.

 

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/pbf-energy-reports-third-quarter-2019-results-declares-dividend-of-0-30-per-share-300948836.html

SOURCE PBF Energy Inc.

{{root.upsell.info.feature_headline}}.

{{root.upsell.info.feature_description}}

Please note that this feature is only available as an add-on to YCharts subscriptions.


Please note that this feature requires full activation of your account and is not permitted during the free trial period.

Start My Free Trial {{root.upsell.info.call_to_action}} No credit card required.

Already a subscriber? Sign in.