Biggest changeWe do not separately discuss our results by individual segments as, apart from PBFX’s third-party acquisitions, our Logistics segment did not have any significant third-party revenues and a significant portion of its operating results are eliminated in consolidation. 71 PBF Energy Year Ended December 31, 2022 2021 2020 Revenues $ 46,830.3 $ 27,253.4 $ 15,115.9 Cost and expenses: Cost of products and other 39,049.1 23,826.8 14,275.6 Operating expenses (excluding depreciation and amortization expense as reflected below) 2,599.0 2,085.9 1,918.3 Depreciation and amortization expense 503.6 453.5 551.7 Cost of sales 42,151.7 26,366.2 16,745.6 General and administrative expenses (excluding depreciation and amortization expense as reflected below) 468.7 247.3 248.5 Depreciation and amortization expense 7.5 13.3 11.3 Change in fair value of contingent consideration, net 48.3 32.4 (93.7) Impairment expense — — 98.8 Loss (gain) on sale of assets 0.9 (3.0) (477.8) Total cost and expenses 42,677.1 26,656.2 16,532.7 Income (loss) from operations 4,153.2 597.2 (1,416.8) Other income (expense): Interest expense, net (246.0) (317.5) (258.2) Change in Tax Receivable Agreement liability (290.3) (48.3) 373.5 Change in fair value of catalyst obligations (2.0) 8.5 (11.8) (Loss) gain on extinguishment of debt (66.1) 79.9 (22.2) Other non-service components of net periodic benefit cost 8.8 7.8 4.3 Income (loss) before income taxes 3,557.6 327.6 (1,331.2) Income tax expense 584.8 12.1 2.1 Net income (loss) 2,972.8 315.5 (1,333.3) Less: net income attributable to noncontrolling interests 96.0 84.5 59.1 Net income (loss) attributable to PBF Energy Inc. stockholders $ 2,876.8 $ 231.0 $ (1,392.4) Consolidated gross margin $ 4,678.6 $ 887.2 $ (1,629.7) Gross refining margin (1) $ 7,429.9 $ 3,087.7 $ 496.8 Net income available to Class A common stock per share: Basic $ 23.47 $ 1.92 $ (11.64) Diluted $ 22.84 $ 1.90 $ (11.64) —————————— (1) See Non-GAAP Financial Measures. 72 PBF LLC Year Ended December 31, 2022 2021 2020 Revenues $ 46,830.3 $ 27,253.4 $ 15,115.9 Cost and expenses: Cost of products and other 39,049.1 23,826.8 14,275.6 Operating expenses (excluding depreciation and amortization expense as reflected below) 2,599.0 2,085.9 1,918.3 Depreciation and amortization expense 503.6 453.5 551.7 Cost of sales 42,151.7 26,366.2 16,745.6 General and administrative expenses (excluding depreciation and amortization expense as reflected below) 466.6 245.2 247.7 Depreciation and amortization expense 7.5 13.3 11.3 Change in fair value of contingent consideration, net 48.3 32.4 (93.7) Impairment expense — — 98.8 Loss (gain) on sale of assets 0.9 (3.0) (477.8) Total cost and expenses 42,675.0 26,654.1 16,531.9 Income (loss) from operations 4,155.3 599.3 (1,416.0) Other income (expense): Interest expense, net (257.2) (327.8) (268.5) Change in fair value of catalyst obligations (2.0) 8.5 (11.8) (Loss) gain on extinguishment of debt (66.1) 79.9 (22.2) Other non-service components of net periodic benefit cost 8.8 7.8 4.3 Income (loss) before income taxes 3,838.8 367.7 (1,714.2) Income tax expense (benefit) 4.6 (14.0) 6.1 Net income (loss) 3,834.2 381.7 (1,720.3) Less: net income attributable to noncontrolling interests 68.1 82.1 76.2 Net income (loss) attributable to PBF Energy Company LLC $ 3,766.1 $ 299.6 $ (1,796.5) 73 Operating Highlights Year Ended December 31, 2022 2021 2020 Key Operating Information Production (bpd in thousands) 937.1 852.2 737.1 Crude oil and feedstocks throughput (bpd in thousands) 925.1 834.5 727.7 Total crude oil and feedstocks throughput (millions of barrels) 337.7 304.6 266.3 Consolidated gross margin per barrel of throughput $ 13.85 $ 2.91 $ (6.12) Gross refining margin, excluding special items, per barrel of throughput (1) $ 22.00 $ 7.94 $ 3.23 Refinery operating expense, per barrel of throughput $ 7.39 $ 6.56 $ 6.89 Crude and feedstocks (% of total throughput) (2) Heavy 32 % 34 % 42 % Medium 36 % 31 % 26 % Light 18 % 18 % 17 % Other feedstocks and blends 14 % 17 % 15 % Total throughput 100 % 100 % 100 % Yield (% of total throughput) Gasoline and gasoline blendstocks 47 % 53 % 51 % Distillates and distillate blendstocks 35 % 30 % 30 % Lubes 1 % 1 % 1 % Chemicals 1 % 2 % 1 % Other 17 % 16 % 18 % Total yield 101 % 102 % 101 % —————————— (1) See Non-GAAP Financial Measures.
Biggest changePBF Energy Year Ended December 31, 2023 2022 2021 Revenues $ 38,324.8 $ 46,830.3 $ 27,253.4 Cost and expenses: Cost of products and other 32,671.3 39,049.1 23,826.8 Operating expenses (excluding depreciation and amortization expense as reflected below) 2,694.9 2,599.0 2,085.9 Depreciation and amortization expense 560.0 503.6 453.5 Cost of sales 35,926.2 42,151.7 26,366.2 General and administrative expenses (excluding depreciation and amortization expense as reflected below) 362.5 468.7 247.3 Depreciation and amortization expense 11.5 7.5 13.3 Change in fair value of contingent consideration, net (45.8) 48.3 32.4 Equity loss in investee 45.3 — — Gain on formation of SBR equity method investment (925.1) — — (Gain) loss on sale of assets (1.3) 0.9 (3.0) Total cost and expenses 35,373.3 42,677.1 26,656.2 Income from operations 2,951.5 4,153.2 597.2 Other income (expense): Interest expense, net (63.8) (246.0) (317.5) Change in Tax Receivable Agreement liability 2.0 (290.3) (48.3) Change in fair value of catalyst obligations 1.1 (2.0) 8.5 (Loss) gain on extinguishment of debt (5.7) (66.1) 79.9 Other non-service components of net periodic benefit cost 0.7 8.8 7.8 Income before income taxes 2,885.8 3,557.6 327.6 Income tax expense 723.8 584.8 12.1 Net income 2,162.0 2,972.8 315.5 Less: net income attributable to noncontrolling interests 21.5 96.0 84.5 Net income attributable to PBF Energy Inc. stockholders $ 2,140.5 $ 2,876.8 $ 231.0 Consolidated gross margin $ 2,398.6 $ 4,678.6 $ 887.2 Gross refining margin (1) $ 5,287.7 $ 7,429.9 $ 3,087.7 Net income available to Class A common stock per share: Basic $ 17.13 $ 23.47 $ 1.92 Diluted $ 16.52 $ 22.84 $ 1.90 —————————— (1) See Non-GAAP Financial Measures. 73 Operating Highlights Year Ended December 31, 2023 2022 2021 Key Operating Information Production (bpd in thousands) 918.3 937.1 852.2 Crude oil and feedstocks throughput (bpd in thousands) 909.4 925.1 834.5 Total crude oil and feedstocks throughput (millions of barrels) 329.0 337.7 304.6 Consolidated gross margin per barrel of throughput $ 7.29 $ 13.85 $ 2.91 Gross refining margin, excluding special items, per barrel of throughput (1) $ 16.07 $ 22.00 $ 7.94 Refinery operating expense, per barrel of throughput $ 7.85 $ 7.39 $ 6.56 Crude and feedstocks (% of total throughput) (2) Heavy 27 % 32 % 34 % Medium 35 % 36 % 31 % Light 20 % 18 % 18 % Other feedstocks and blends 18 % 14 % 17 % Total throughput 100 % 100 % 100 % Yield (% of total throughput) Gasoline and gasoline blendstocks 47 % 47 % 53 % Distillates and distillate blendstocks 34 % 35 % 30 % Lubes 1 % 1 % 1 % Chemicals 1 % 1 % 2 % Other 18 % 17 % 16 % Total yield 101 % 101 % 102 % —————————— (1) See Non-GAAP Financial Measures.
With respect to the consolidation of PBF LLC, we record a noncontrolling interest for the economic interest in PBF LLC held by members other than PBF Energy, with respect to the consolidation of PBFX, we recorded a noncontrolling interest for the economic interests in PBFX held by the public unitholders of PBFX prior to the close of the PBFX Merger Transaction, and with respect to the consolidation of PBF Holding, we record a 20% noncontrolling interest for the ownership interests in two subsidiaries of Chalmette Refining held by a third-party.
With respect to the consolidation of PBF LLC, we record a noncontrolling interest for the economic interest in PBF LLC held by members other than PBF Energy, with respect to the consolidation of PBFX, we recorded a noncontrolling interest for the economic interests in PBFX held by the public unitholders of PBFX prior to the close of the Merger Transaction, and with respect to the consolidation of PBF Holding, we record a 20% noncontrolling interest for the ownership interests in two subsidiaries of Chalmette Refining held by a third-party.
The total noncontrolling interest on the Consolidated Statements of Operations represents the portion of the Company’s earnings or loss attributable to the economic interests held by members of PBF LLC other than PBF Energy, by the public common unitholders of PBFX prior to the close of the PBFX Merger Transaction and by the third-party stockholders of certain of Chalmette Refining’s subsidiaries.
The total noncontrolling interest on the Consolidated Statements of Operations represents the portion of the Company’s earnings or loss attributable to the economic interests held by members of PBF LLC other than PBF Energy, by the public common unitholders of PBFX prior to the close of the Merger Transaction and by the third-party stockholders of certain of Chalmette Refining’s subsidiaries.
We believe both gross refining margin and gross refining margin excluding special items are important measures of operating performance and provide useful information to investors because they are helpful metric comparisons to the industry refining margin benchmarks, as the refining margin benchmarks do not include a charge for operating expenses and refinery depreciation.
We believe both gross refining margin and gross refining margin excluding special items are important measures of operating performance and provide useful information to investors because they are helpful metric comparisons to the industry refining margin benchmarks, as the refining margin benchmarks do not include a charge for refinery operating expenses and depreciation.
Change in Tax Receivable Agreement liability - During the year ended December 31, 2022, we recorded a change in the Tax Receivable Agreement liability that decreased income before income taxes and net income by $290.3 million and $215.1 million, respectively.
During the year ended December 31, 2022, we recorded a change in the Tax Receivable Agreement liability that decreased income before income taxes and net income by $290.3 million and $215.1 million, respectively.
During the year ended December 31, 2021, PBF Energy recorded a change in the Tax Receivable Agreement liability that decreased income before income taxes and net income by $48.3 million and $35.8 million, respectively.
During the year ended December 31, 2021, PBF Energy recorded a change in the Tax Receivable Agreement liability that decreased income before taxes and net income by $48.3 million and $35.8 million, respectively.
For the year ended December 31, 2021, net cash used in financing activities consisted of $146.8 million related to the repurchase of the principal amount outstanding of the 2028 Senior Notes and the 2025 Senior Notes, excluding accrued interest, net repayments on the PBFX Revolving Credit Facility of $100.0 million, distributions and dividends of $39.7 million, net settlements of precious metal catalyst obligations of $31.7 million, payments on finance leases of $17.8 million, PBFX Contingent Consideration payments of $12.2 million, principal amortization payments on the PBF Rail Term Loan of $7.4 million, and deferred financing costs and other of $1.2 million.
For the year ended December 31, 2021, net cash used in financing activities consisted of $146.8 million related to the repurchase of the principal amount outstanding of the 2028 Senior Notes and the 2025 Senior Notes, excluding accrued interest, net repayments on the PBFX Revolving Credit Facility of $100.0 million, distributions and dividends of $39.7 million, net settlements of precious metal catalyst obligations of $31.7 million, payments on finance leases of $17.8 million, PBFX Contingent Consideration payments of $12.2 million, principal amortization payments of the PBF Rail Term Loan of $7.4 million, and deferred financing costs and other of $1.2 million.
As discussed in more detail below, each of our refineries, depending on market conditions, has certain feedstock-cost and product-value advantages and disadvantages as compared to the refinery’s relevant benchmark. 67 Credit Risk Management Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to us.
As discussed in more detail below, each of our refineries, depending on market conditions, has certain feedstock-cost and product-value advantages and disadvantages as compared to the refinery’s relevant benchmark. Credit Risk Management Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to us.
Our RINs purchase obligation is dependent on our actual shipment of on-road transportation fuels domestically and the amount of blending achieved. 66 Factors Affecting Operating Results Overview Our earnings and cash flows from operations are primarily affected by the relationship between refined product prices and the prices for crude oil and other feedstocks.
Our RINs purchase obligation is dependent on our actual shipment of on-road transportation fuels domestically and the amount of blending achieved. Factors Affecting Operating Results Overview Our earnings and cash flows from operations are primarily affected by the relationship between refined product prices and the prices for crude oil and other feedstocks.
We believe that our cash flows from operations and available capital resources will be sufficient to meet our and our subsidiaries’ capital expenditures, working capital needs, dividend payments, debt service and share repurchase program requirements, as well as PBF Energy’s obligations under the Tax Receivable Agreement, for the next twelve months.
We believe that our cash flows from operations and available capital resources will be sufficient to meet our and our subsidiaries’ capital expenditures, working capital needs, dividend payments, debt service requirements, share repurchases under our share repurchase program, as well as PBF Energy’s obligations under the Tax Receivable Agreement, for the next twelve months.
These periodic adjustments to the Tax Receivable Agreement liability, if any, are recorded in general and administrative expense and may result in adjustments to our income tax expense and deferred tax assets and liabilities. Recent Accounting Pronouncements Refer to “Note 2 - Summary of Significant Accounting Policies” of our Notes to Consolidated Financial Statements, for Recently Issued Accounting Pronouncements.
These periodic adjustments to the Tax Receivable Agreement liability, if any, are recorded in general and administrative expense and may result in adjustments to our income tax expense and deferred tax assets and liabilities. 100 Recent Accounting Pronouncements Refer to “Note 2 - Summary of Significant Accounting Policies” of our Notes to Consolidated Financial Statements, for Recently Issued Accounting Pronouncements.
Historically, Toledo’s blended average crude costs have differed from the market value of WTI crude oil; • the Toledo refinery configuration enables it to produce more barrels of product than throughput which generates a pricing benefit; and • the Toledo refinery generates a pricing benefit on some of its refined products, primarily its petrochemicals. 69 Chalmette Refinery.
Historically, Toledo’s blended average crude costs have differed from the market value of WTI crude oil; • the Toledo refinery configuration enables it to produce more barrels of product than throughput which generates a pricing benefit; and • the Toledo refinery generates a pricing benefit on some of its refined products, primarily its petrochemicals. Chalmette Refinery.
Such Merger Agreement consideration totaled $303.7 million in cash and resulted in the issuance of 8,864,684 shares of PBF Energy Class A common stock. The PBFX Common Units owned by PBF LLC and PBFX Holdings and the non-economic general partner interest remain outstanding and were unaffected by the Merger.
Such Merger Agreement consideration totaled $303.7 million in cash and resulted in the issuance of 8,864,684 shares of PBF Energy Class A common stock. The PBFX Common Units owned by PBF LLC and PBFX Holdings and the non-economic general partner interest remain outstanding and were unaffected by the Merger Transaction.
During the year ended December 31, 2021, we recorded a pre-tax gain on extinguishment of debt related to the repurchase of a portion of the 2028 Senior Notes and the 2025 Senior Notes, which increased income before income taxes and net income by $79.9 million and $59.2 million, respectively.
During the year ended December 31, 2021, we recorded pre-tax gain on extinguishment of debt related to the repurchase of a portion of each of the 2028 Senior Notes and the 2025 Senior Notes, which increased income before income taxes and net income by $79.9 million and $59.2 million, respectively.
Failure to meet the incurrence covenants could impose certain incremental restrictions on, among other matters, our ability to incur new debt (including secured debt) and also may limit the extent to which we may pay future dividends, make new investments, repurchase our outstanding debt or stock or incur new liens.
Failure to meet the incurrence covenants could impose certain incremental restrictions on, among other matters, our ability to incur new debt (including secured debt) and also may limit the extent to which we may pay future dividends, make acquisitions or investments, repurchase our outstanding debt or stock or incur new liens.
Our total throughput costs have historically priced at a discount to Dated Brent; and • as a result of the heavy, sour crude slate processed at our East Coast Refining System, we produce lower value products including sulfur, carbon dioxide and petroleum coke.
Our total throughput costs have historically priced at a discount to Dated Brent; and 70 • as a result of the heavy, sour crude slate processed at our East Coast Refining System, we produce lower value products including sulfur, carbon dioxide and petroleum coke.
These products are priced at a significant discount to gasoline and diesel. 70 Martinez Refinery . The benchmark refining margin for the Martinez refinery is calculated by assuming that three barrels of ANS crude oil are converted into two barrels of gasoline, one-quarter barrel of diesel and three-quarter barrel of jet fuel.
These products are priced at a significant discount to gasoline and diesel. Martinez Refinery . The benchmark refining margin for the Martinez refinery is calculated by assuming that three barrels of ANS crude oil are converted into two barrels of gasoline, one-quarter barrel of diesel and three-quarter barrel of jet fuel.
Net cash used in investing activities for the year ended December 31, 2021 was comprised of cash outflows of capital expenditures totaling $249.1 million, expenditures for refinery turnarounds of $117.7 million, and expenditures for other assets of $28.9 million, partially offset by proceeds from the sale of assets of $7.2 million.
Net cash used in investing activities for the year ended December 31, 2021 was comprised of capital expenditures totaling $249.1 million, expenditures for refinery turnarounds of $117.7 million and expenditures for other assets of $28.9 million, partially offset by proceeds from sale of assets of $7.2 million.
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 helpful 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. 80 Adjusted Fully-Converted Net Income (Loss) and Adjusted Fully-Converted Net Income (Loss) Excluding Special Items PBF Energy utilizes results presented on an Adjusted Fully-Converted basis that reflects an assumed exchange of all PBF LLC Series A Units for shares of PBF Energy Class A common stock.
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 helpful 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. 80 Adjusted Fully-Converted Net Income and Adjusted Fully-Converted Net Income (Loss) Excluding Special Items PBF Energy utilizes results presented on an Adjusted Fully-Converted basis that reflect an assumed exchange of all PBF LLC Series A Units for shares of PBF Energy Class A common stock.
In addition, the effect of changes in crude oil prices on our operating results is influenced by how the prices of refined products adjust to reflect such changes. Crude oil and other feedstock costs and the prices of refined products have historically been subject to wide fluctuation.
In addition, the effect of changes in crude oil prices on our operating results is influenced by how the prices of refined products adjust to reflect such changes. 68 Crude oil and other feedstock costs and the prices of refined products have historically been subject to wide fluctuation.
The net impact of these LCM inventory adjustments are included in the Refining segment’s income from operations, but are excluded from the operating results presented, as applicable, in order to make such information comparable between periods.
The net impact of these LCM inventory adjustments is included in the Refining segment’s income from operations, but are excluded from the operating results presented, as applicable, in order to make such information comparable between periods.
(5) 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 years ended December 31, 2022, 2021 and 2020, respectively.
(5) 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 years ended December 31, 2023, 2022 and 2021, respectively.
During the year ended December 31, 2021, we recorded a deferred tax valuation allowance of $308.5 million in accordance with ASC 740 (a decrease of $49.9 million when compared to December 31, 2020, which includes a tax benefit of approximately $12.5 million related to our net change in the Tax Receivable Agreement liability and a net tax benefit of $37.4 million related primarily to the remeasurement of deferred tax assets).
During the year ended December 31, 2021, we recorded a deferred tax valuation allowance of $308.5 million in accordance with ASC 740 (a decrease of $49.9 million when compared to December 31, 2020, which included a tax benefit of approximately $12.5 million related to our net change in the Tax Receivable Agreement liability and a net tax benefit of $37.4 million related primarily to the remeasurement of deferred tax assets).
The East Coast Refining System’s realized gross margin on a per barrel basis is projected to differ from the Dated Brent (NYH) 2-1-1 benchmark refining margin due to the following factors: • the system processes a slate of primarily medium and heavy sour crude oils, which has constituted approximately 60% to 75% of total throughput.
The East Coast Refining System’s realized gross margin on a per barrel basis is projected to differ from the Dated Brent (NYH) 2-1-1 benchmark refining margin due to the following factors: • the system processes a slate of primarily medium and heavy sour crude oils, which has constituted approximately 50% to 75% of total throughput.
Material Cash Requirements Our material cash requirements include the following known contractual and other obligations as of December 31, 2022 that are expected to be paid within the next year and thereafter (in millions). The table below does not include any intercompany contractual obligations with PBFX as our related party transactions are eliminated upon consolidation of our financial statements.
Material Cash Requirements Our material cash requirements include the following known contractual and other obligations as of December 31, 2023 that are expected to be paid within the next year and thereafter (in millions). The table below does not include any intercompany contractual obligations with PBFX as our related party transactions are eliminated upon consolidation of our financial statements.
The Martinez refinery’s realized gross margin on a per barrel basis has historically differed from the ANS (West Coast) 4-3-1 benchmark refining margin due to the following factors: • the Martinez refinery has generally processed a slate of primarily heavy sour crude oils, which has historically constituted approximately 70% to 90% of total throughput.
The Martinez refinery’s realized gross margin on a per barrel basis has historically differed from the ANS (West Coast) 4-3-1 benchmark refining margin due to the following factors: • the Martinez refinery has generally processed a slate of primarily heavy sour crude oils, which has historically constituted approximately 45% to 70% of total throughput.
Net Tax (Benefit) Expense on Remeasurement of Deferred Tax Assets - During the year ended December 31, 2022, we recorded a decrease to our deferred tax valuation allowance of $308.5 million (reducing our deferred tax valuation allowance to zero), in accordance with ASC 740, of which $233.8 million related to a tax benefit with respect to the remeasurement of deferred tax assets and the balance related to our net changes in the Tax Receivable Agreement liability.
During the year ended December 31, 2022, we recorded a decrease to our deferred tax valuation allowance of $308.5 million (reducing our deferred tax valuation allowance to zero), in accordance with ASC 740, of which $233.8 million related to a tax benefit with respect to the remeasurement of deferred tax assets and the balance related to our net changes in the Tax Receivable Agreement liability.
As these distributions are conditional they have been excluded from the table above. 100 Critical Accounting Policies The following summary provides further information about our critical accounting policies that involve critical accounting estimates and should be read in conjunction with “Note 2 - Summary of Significant Accounting Policies” of our Notes to Consolidated Financial Statements.
As these distributions are conditional, they have been excluded from the table above. 97 Critical Accounting Policies The following summary provides further information about our critical accounting policies that involve critical accounting estimates and should be read in conjunction with “Note 2 - Summary of Significant Accounting Policies” of our Notes to Consolidated Financial Statements.
However, our ability to generate sufficient cash flow from operations depends, in part, on petroleum oil market pricing and general economic, political and other factors beyond our control. As of December 31, 2022, we are in compliance with all covenants, including financial covenants, in all our debt agreements.
However, our ability to generate sufficient cash flow from operations depends, in part, on petroleum oil market pricing and general economic, political and other factors beyond our control. As of December 31, 2023, we are in compliance with all covenants, including financial covenants, in all our debt agreements.
Land Sales On December 20, 2021, PBFX closed on a third-party sale of real property at the refined products terminals in the greater Philadelphia area (“East Coast Terminals”). The sale resulted in a gain of approximately $2.8 million in the fourth quarter of 2021, included within Gain on sale of assets in the Consolidated Statements of Operations.
On December 20, 2021, PBFX closed on a third-party sale of real property at the refined products terminals in the greater Philadelphia area (“East Coast Terminals”). The sale resulted in a gain of approximately $2.8 million in the fourth quarter of 2021, included within Gain on sale of assets in the Consolidated Statements of Operations.
Our general and administrative expenses are comprised of personnel, facilities and other infrastructure costs necessary to support our refineries and related logistics assets.
General and administrative costs are comprised of personnel, facilities and other infrastructure costs necessary to support our refineries and related logistics assets.
In addition, the use of the LIFO inventory method may result in increases or decreases to cost of sales in years that inventory volumes decline as the result of charging cost of sales with LIFO inventory costs generated in prior periods. At December 31, 2022 and December 31, 2021 the replacement value of inventories exceeded the LIFO carrying value.
In addition, the use of the LIFO inventory method may result in increases or decreases to cost of sales in years that inventory volumes decline as the result of charging cost of sales with LIFO inventory costs generated in prior periods. At December 31, 2023 and December 31, 2022 the replacement value of inventories exceeded the LIFO carrying value.
Discussions of results for the year ended December 31, 2020 and comparisons of the results for the years ended December 31, 2021 and 2020 can be found in "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Part II, Item 7 of the Company's annual report on Form 10-K for the year ended December 31, 2021.
Discussions of results for the year ended December 31, 2021 and comparisons of the results for the years ended December 31, 2022 and 2021 can be found in "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Part II, Item 7 of the Company's annual report on Form 10-K for the year ended December 31, 2022.
Our operating cash flows for the year ended December 31, 2022 included our net income of $2,972.8 million, and net changes in operating assets and liabilities reflecting cash proceeds of $341.0 million, primarily driven by timing of payments for accrued expense.
Our operating cash flows for the year ended December 31, 2022 included our net income of $2,972.8 million, and net changes in operating assets and liabilities reflecting cash proceeds of $341.0 million, primarily driven by timing of payments for accrued expenses.
Our railcar fleet, at times, provides transportation flexibility within our crude oil sourcing strategy that allows our East Coast refineries to process cost advantaged crude from Canada and the Mid-Continent. Our operating cost structure is also important to our profitability.
Our railcar fleet provides transportation flexibility within our crude oil sourcing strategy that allows our East Coast refineries to process cost advantaged crude from Canada and the Mid-Continent. Our operating cost structure is also important to our profitability.
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.
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. Total capitalization is calculated by adding total debt and total equity.
The net cash flows used in investing activities for the year ended December 31, 2022 was comprised of cash outflows of capital expenditures totaling $633.3 million, expenditures for refinery turnarounds of $311.6 million, and expenditures for other assets of $66.0 million.
Net cash used in investing activities for the year ended December 31, 2022 was comprised of capital expenditures totaling $633.3 million, expenditures for refinery turnarounds of $311.6 million and expenditures for other assets of $66.0 million.
The obligations in the table above reflect our undiscounted best estimate in cost and tenure to remediate our outstanding obligations and are further discussed in “Note 12 - Commitments and Contingencies” of our Notes to Consolidated Financial Statements.
The obligations in the table above reflect our undiscounted best estimate in cost and tenure to remediate our outstanding obligations and are further discussed in “Note 11 - Commitments and Contingencies” of our Notes to Consolidated Financial Statements.
For the year ended December 31, 2022, net cash used in financing activities consisted of the redemption of our 2025 Senior Secured Notes of $1,307.4 million, net repayments on the Revolving Credit Facility of $900.0 million, the purchase of PBFX publicly held shares in connection with the Merger Transaction of $303.7 million, the share repurchase of PBF Energy’s Class A common stock of $156.4 million, net repayments on the PBFX Revolving Credit Facility of $100.0 million, dividends and distributions of $73.6 million, settlements of precious metal catalyst obligations of $56.2 million, deferred financing costs and other costs of $31.3 million, $25.9 million related to the repurchase of the principal amount outstanding of the 2028 Senior Notes and the 2025 Senior Notes, excluding accrued interest, payments on finance leases of $11.3 million, and PBFX Contingent Consideration payments of $3.1 million, partially offset by transactions made in connection with stock-based compensation plans of $67.8 million, and proceeds from insurance premium financing of $2.1 million.
For the year ended December 31, 2022, net cash used in financing activities consisted of the redemption of the 2025 Senior Secured Notes of $1,307.4 million, net repayments on the Revolving Credit Facility of $900.0 million, the purchase of PBFX publicly held shares in connection with the Merger Transaction of $303.7 million, share repurchases of PBF Energy’s Class A common stock of $156.4 million, net repayments on the PBFX Revolving Credit Facility of $100.0 million, dividends and distributions of $73.6 million, settlements of precious metal catalyst obligations of $56.2 million, deferred financing costs and other costs of $31.3 million, $25.9 million related to the repurchase of the principal amount outstanding of the 2028 Senior Notes and the 2025 Senior Notes, excluding accrued interest, payments on finance leases of $11.3 million, and PBFX Contingent Consideration payments of $3.1 million, partially offset by transactions made in connection with stock-based compensation plans of $67.8 million, and proceeds from insurance premium financing of $2.1 million. 92 Net cash used in financing activities was $2,899.0 million for the year ended December 31, 2022 compared to net cash used in financing activities of $356.8 million for the year ended December 31, 2021.
Our Toledo refinery has a product slate of approximately 51% gasoline, 36% distillate, 5% high-value petrochemicals (including nonene, tetramer, benzene, xylene and toluene) with the remaining portion of the product slate comprised of lower-value products (5% LPGs and 3% black oil). For this reason, we believe the WTI (Chicago) 4-3-1 is an appropriate benchmark industry refining margin.
Our Toledo refinery has a product slate of approximately 50% gasoline, 37% distillate, 4% high-value petrochemicals (including nonene, tetramer, benzene, xylene and toluene) with the remaining portion of the product slate comprised of lower-value products (4% LPGs and 5% black oil). For this reason, we believe the WTI (Chicago) 4-3-1 is an appropriate benchmark industry refining margin.
Cash Flows from Investing Activities Net cash used in investing activities was $1,010.9 million for the year ended December 31, 2022 compared to $388.5 million for the year ended December 31, 2021.
Net cash used in investing activities was $1,010.9 million for the year ended December 31, 2022 compared to $388.5 million for the year ended December 31, 2021.
Loss (Gain) on Extinguishment of Debt - During the year ended December 31, 2022, we recorded a pre-tax net loss on extinguishment of debt which decreased income before income taxes and net income by $66.1 million and $49.0 million, respectively, primarily related to the redemption of our 2025 Senior Secured Notes, partially offset by the repurchase of a portion of the 2028 Senior Notes and the 2025 Senior Notes.
During the year ended December 31, 2022, we recorded a net pre-tax loss on extinguishment of debt related to the redemption of the 2025 Senior Secured Notes, partially offset by the gain recognized on the repurchase of a portion of each of the 2028 Senior Notes and the 2025 Senior Notes, which decreased income before income taxes and net income by $66.1 million and $49.0 million, respectively.
The Torrance refinery’s realized gross margin on a per barrel basis has historically differed from the ANS (West Coast) 4-3-1 benchmark refining margin due to the following factors: • the Torrance refinery has generally processed a slate of primarily heavy sour crude oils, which has historically constituted approximately 70% to 90% of total throughput.
The Torrance refinery’s realized gross margin on a per barrel basis has historically differed from the ANS (West Coast) 4-3-1 benchmark refining margin due to the following factors: • the Torrance refinery has generally processed a slate of primarily heavy sour crude oils, which has historically constituted approximately 65% to 80% of total throughput.
The remaining throughput consists of sweet crude oil and other feedstocks and blendstocks; and • as a result of the heavy, sour crude slate processed at Chalmette, we produce lower-value products including sulfur and petroleum coke. These products are priced at a significant discount to 87 conventional gasoline and ULSD. Torrance Refinery.
The remaining throughput consists of heavy crude oils and other feedstocks and blendstocks; and • as a result of the heavy, sour crude slate processed at Chalmette, we produce lower-value products including sulfur and petroleum coke. These products are priced at a significant discount to 87 conventional gasoline and ULSD. 71 Torrance Refinery.
Our Martinez refinery has a product slate of approximately 54% gasoline and 35% distillate with the remaining portion of the product slate comprised of lower-value products (2% black oil petroleum coke, 4% LPG and 5% other). For this reason, we believe the ANS (West Coast) 3-2-1 is an appropriate benchmark industry refining margin.
Our Martinez refinery has a product slate of approximately 57% gasoline and 31% distillate with the remaining portion of the product slate comprised of lower-value products (4% black oil petroleum coke, 4% LPG and 4% other). For this reason, we believe the ANS (West Coast) 3-2-1 is an appropriate benchmark industry refining margin.
(2) Represents an adjustment to reflect PBF Energy’s annualized statutory corporate tax rate of approximately 25.9% for 2022 and 2021, and 26.6% for 2020, applied to the 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 (1) above.
(2) Represents an adjustment to reflect PBF Energy’s annualized statutory corporate tax rate of approximately 26.0% for 2023 and 25.9% for 2022 and 2021, 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 (1) above.
In this Item 7, we discuss results for the years ended December 31, 2022 and 2021 and comparisons of the results for the years ended December 31, 2022 and 2021.
In this Item 7, we discuss results for the years ended December 31, 2023 and 2022 and comparisons of the results for the years ended December 31, 2023 and 2022.
Change in accrued expenses is due primarily to an increase in renewable energy and emissions obligations, as a result of an increase in our unfunded RINs obligation as of December 31, 2022.
Change in accrued expenses was due primarily to an increase in renewable energy credit and emissions obligations, as a result of an increase in our unfunded RINs obligation as of December 31, 2022.
Margins on the Gulf Coast were negatively impacted from our refinery specific slate by a weakening WTI/LLS differential, which averaged a premium of $2.22 per barrel for the year ended December 31, 2022 as compared to a premium of $1.50 per barrel in the prior year.
Margins on the Gulf Coast were negatively impacted from our refinery specific slate by a weakening WTI/LLS differential, which averaged a premium of $2.48 per barrel for the year ended December 31, 2023 as compared to a premium of $2.22 per barrel in the prior year.
Recomputed Income Tax on Special Items - The income tax impact on these special items, other than the net tax expense special item discussed below, is calculated using the tax rates shown in (2) above.
Recomputed income tax on special items - The income tax impact on these special items, other than the net tax benefit special item discussed above, is calculated using the tax rates shown in (2) above.
East Coast Refining System (Delaware City and Paulsboro Refineries). The benchmark refining margin for the East Coast Refining System is calculated by assuming that two barrels of Dated Brent crude oil are converted into one barrel of gasoline and one barrel of diesel.
The benchmark refining margin for the East Coast Refining System is calculated by assuming that two barrels of Dated Brent crude oil are converted into one barrel of gasoline and one barrel of diesel.
(Loss) Gain on Extinguishment of Debt — We incurred a loss on extinguishment of debt of $66.1 million in the year ended December 31, 2022 related to the redemption of all of the outstanding 2025 Senior Secured Notes, slightly offset by a gain related to the repurchase of a portion of our 2028 Senior Notes and 2025 Senior Notes.
There was a loss on extinguishment of debt of $66.1 million incurred in the year ended December 31, 2022 related to the redemption of all of the outstanding 2025 Senior Secured Notes, slightly offset by a gain related to the repurchase of a portion of each of the 2028 Senior Notes and 2025 Senior Notes.
The East Coast Refining System has a product slate of approximately 39% gasoline, 37% distillate, 2% high-value Group I lubricants, 1% high-value petrochemicals, with the remaining portion of the product slate comprised of lower-value products (3% LPGs, 12% black oil and 6% other). For this reason, we believe the Dated Brent (NYH) 2-1-1 is an appropriate benchmark industry refining margin.
The East Coast Refining System has a product slate of approximately 39% gasoline, 35% distillate, 2% high-value Group I lubricants, 1% high-value petrochemicals, with the remaining portion of the product slate comprised of lower-value products (4% LPGs, 15% black oil and 4% other). For this reason, we believe the Dated Brent (NYH) 2-1-1 is an appropriate benchmark industry refining margin.
Our operating cash flows for the year ended December 31, 2021 included our net income of $315.5 million, depreciation and amortization of $483.8 million, net changes in operating assets and liabilities reflecting cash proceeds of $268.6 million primarily driven by accrued expenses due to an increase in renewable energy credit and emissions obligations, as a result of an increase in our unfunded RINs obligation as of December 31, 2021, pension and other post-retirement benefit costs of $50.8 million, change in the Tax Receivable Agreement liability of $48.3 million, stock-based compensation of $35.6 million, change in the fair value of contingent consideration of $32.4 million, and deferred income taxes of $11.7 million, partially offset by a net non-cash benefit of $669.6 million related to an LCM inventory adjustment, gain on extinguishment of debt related to the repurchase of a portion of our 2028 Senior Notes and 2025 Senior Notes of $79.9 million, changes in the fair value of our catalyst obligations of $8.5 million, net non-cash charges related to the change in the fair value of our inventory repurchase obligations of $8.4 million, and gain on sale of assets of $3.0 million. 91 Net cash provided by operating activities was $477.3 million for the year ended December 31, 2021 compared to net cash used in operating activities of $631.6 million for the year ended December 31, 2020.
Our operating cash flows for the year ended December 31, 2021 included our net income of $315.5 million, depreciation and amortization of $483.8 million, net changes in operating assets and liabilities reflected cash proceeds of $268.6 million primarily driven by accrued expenses due to an increase in renewable energy credit and emissions obligations, as a result of an increase in our unfunded RIN’s obligations as of December 31, 2021, pension and other post-retirement benefits costs of $50.8 million, change in the Tax Receivable Agreement liability of $48.3 million, stock-based compensation of $35.6 million, change in the fair value of contingent consideration of $32.4 million, and deferred income taxes of $11.7 million, partially offset by net benefit of $669.6 million related to an LCM inventory adjustment, gain on extinguishment of debt related to the repurchase of a portion of our 2028 Senior Notes and 2025 Senior Notes of $79.9 million, change in the fair value of our catalyst obligations of $8.5 million, net non-cash charges related to the change in the fair value of our inventory repurchase obligations of $8.4 million, and gain on sale of assets of $3.0 million.
The Delaware City rail unloading facilities, and the East Coast Storage Assets, allow our East Coast refineries to source WTI-based crude oils from Western Canada and the Mid-Continent, which we believe, at times, may provide cost advantages versus traditional Brent-based international crude oils.
Currently, crude oil delivered by rail is consumed at our East Coast refineries. The Delaware City rail unloading facilities, and the East Coast Storage Assets, allow our East Coast refineries to source WTI-based crude oils from Western Canada and the Mid-Continent, which we believe, at times, may provide cost advantages versus traditional Brent-based international crude oils.
Common stock equivalents exclude the effects of performance share units and options and warrants to purchase 3,877,035, 12,568,275 and 14,446,894 shares of PBF Energy Class A common stock and PBF LLC Series A Units because they are anti-dilutive for the years ended December 31, 2022, 2021 and 2020, respectively.
Common stock equivalents exclude the effects of performance share units and options and warrants to purchase 18,431, 3,877,035 and 12,568,275 shares of PBF Energy Class A common stock and PBF LLC Series A Units because they are anti-dilutive for the years ended December 31, 2023, 2022 and 2021, respectively.
Our Chalmette refinery has a product slate of approximately 44% gasoline and 36% distillate, 1% high-value petrochemicals with the remaining portion of the product slate comprised of lower-value products (7% black oil, 5% LPGs, 3% petroleum coke, and 4% other). For this reason, we believe the LLS (Gulf Coast) 2-1-1 is an appropriate benchmark industry refining margin.
Our Chalmette refinery has a product slate of approximately 47% gasoline and 34% distillate, 1% high-value petrochemicals with the remaining portion of the product slate comprised of lower-value products (6% black oil, 5% LPGs, 2% petroleum coke, and 5% other). For this reason, we believe the LLS (Gulf Coast) 2-1-1 is an appropriate benchmark industry refining margin.
PBF Energy recognizes an income tax expense or benefit in our consolidated financial statements based on PBF Energy’s allocable share of PBF LLC’s pre-tax income or loss, which was approximately 99.3% and 99.2%, on a weighted-average basis for the years ended December 31, 2022 and 2021, respectively.
PBF Energy recognizes an income tax expense or benefit in our consolidated financial statements based on PBF Energy’s allocable share of PBF LLC’s pre-tax income or loss, which was approximately 99.3% on a weighted-average basis for both the year ended December 31, 2023 and 2022.
Our overall increase in cash provided by operating activities also included depreciation and amortization of $533.9 million, deferred income taxes of $420.2 million, change in the Tax Receivable Agreement liability of $290.3 million, net loss on extinguishment of debt primarily related to the redemption of our 2025 Senior Secured Notes of $66.1 million, stock-based compensation of $54.3 million, net change in the fair value of contingent consideration of $48.3 million, pension and other post-retirement benefit costs of $47.6 million, change in the fair value of our catalyst obligations of $2.0 million, and loss on sale of assets of $0.9 million, partially offset by net non-cash charges related to the change in the fair value of our inventory repurchase obligations of $5.4 million.
Our overall increase in cash provided by operating activities also included depreciation and amortization of $533.9 million, deferred income taxes of $420.2 million, change in the Tax Receivable Agreement liability of $290.3 million, net loss on extinguishment of debt primarily related to the redemption of our 2025 Senior Secured Notes of $66.1 million, stock-based compensation of $54.3 million, net change in the fair value of contingent consideration of $48.3 million, pension and other post-retirement benefit costs of $47.6 million, changes in the fair value of our catalyst obligations of $2.0 million, and loss on sale of assets of $0.9 million, partially offset by a net non-cash charges related to the change in the fair value of our inventory repurchase obligations of $5.4 million. 91 Net cash provided by operating activities was $4,772.0 million for the year ended December 31, 2022 compared to net cash provided by operating activities of $477.3 million for the year ended December 31, 2021.
Our Torrance refinery has a product slate of approximately 56% gasoline and 27% distillate with the remaining portion of the product slate comprised of lower-value products (3% LPG, 3% black oil and 11% other). For this reason, we believe the ANS (West Coast) 4-3-1 is an appropriate benchmark industry refining margin.
Our Torrance refinery has a product slate of approximately 54% gasoline and 29% distillate with the remaining portion of the product slate comprised of lower-value products (5% black oil, 2% LPG and 10% other). For this reason, we believe the ANS (West Coast) 4-3-1 is an appropriate benchmark industry refining margin.
The difference between the carrying value of the 2025 Senior Secured Notes on the date they were redeemed and the amount for which they were redeemed was $69.9 million and was recorded as a loss on extinguishment of debt in the Consolidated Statements of Operations. 94 In addition, we made a number of open market repurchases of our 2028 Senior Notes and 2025 Senior Notes that resulted in the extinguishment of $24.9 million in principal of the 2028 Senior Notes and $5.0 million in principal of the 2025 Senior Notes.
The difference between the carrying value of the 2025 Senior Secured Notes on the date they were redeemed and the amount for which they were redeemed was $69.9 million and was recorded as a Loss on extinguishment of debt in the Consolidated Statements of Operations. 65 During the year ended December 31, 2022, we made a number of open market repurchases of our 2028 Senior Notes and our 2025 Senior Notes that resulted in the extinguishment of $24.9 million in principal of the 2028 Senior Notes and $5.0 million in principal of the 2025 Senior Notes.
As a result of these transactions, PBF Energy’s tax basis in its share of PBF LLC’s assets will be higher than the book basis of these same assets. This resulted in a deferred tax asset of $191.4 million as of December 31, 2022.
As a result of these transactions, PBF Energy’s tax basis in its share of PBF LLC’s assets will be higher than the book basis of these same assets. This resulted in a deferred tax asset of $171.6 million as of December 31, 2023.
PBF Energy’s weighted-average equity interest in PBF LLC was 99.3% and 99.2% for the years ended December 31, 2022 and 2021, respectively. 75 Our results for the year ended December 31, 2022 were negatively impacted by special items consisting of pre-tax charges associated with the change in the Tax Receivable Agreement liability of $290.3 million, or $215.1 million net of tax, a net loss on the extinguishment of debt mainly associated with the redemption of our 2025 Senior Secured Notes of $66.1 million, or $49.0 million net of tax, and net changes in fair value of contingent consideration of $48.3 million, or $35.8 million net of tax, partially offset by a $233.8 million tax benefit associated with the remeasurement of certain deferred tax assets.
Our results for the year ended December 31, 2022 were negatively impacted by special items consisting of pre-tax charges associated with the change in the Tax Receivable Agreement liability of $290.3 million, or $215.1 million net of tax, a net loss on the extinguishment of debt mainly associated with the redemption of our 2025 Senior Secured Notes of $66.1 million, or $49.0 million net of tax, and net changes in fair value of contingent consideration of $48.3 million, or $35.8 million net of tax, partially offset by a $233.8 million tax benefit associated with the remeasurement of certain deferred tax assets.
Change in Fair Value of Catalyst Obligations — Change in fair value of catalyst obligations represented a loss of $2.0 million for the year ended December 31, 2022, compared to a gain of $8.5 million for the year ended December 31, 2021.
Change in fair value of catalyst obligations — Change in fair value of catalyst obligations represented a gain of $1.1 million for the year ended December 31, 2023, compared to a loss of $2.0 million for the year ended December 31, 2022.
We incurred approximately $1,225.5 million in RINs costs during the year ended December 31, 2022 as compared to $726.0 million and $326.4 million during the years ended December 31, 2021 and 2020, respectively. The increases in RINs costs are due primarily to volatility in prices for ethanol-linked RINs and increases in our production of on-road transportation fuels.
We incurred approximately $762.3 million in RINs costs during the year ended December 31, 2023 as compared to $1,225.5 million and $726.0 million during the years ended December 31, 2022 and 2021, respectively. The fluctuations in RINs costs are due primarily to volatility in prices for ethanol-linked RINs and changes in our production of on-road transportation fuels.
The Chalmette refinery’s realized gross margin on a per barrel basis has historically differed from the LLS (Gulf Coast) 2-1-1 benchmark refining margin due to the following factors: • the Chalmette refinery has generally processed a slate of primarily medium and heavy sour crude oils, which has historically constituted approximately 50% to 75% of total throughput.
The Chalmette refinery’s realized gross margin on a per barrel basis has historically differed from the LLS (Gulf Coast) 2-1-1 benchmark refining margin due to the following factors: • the Chalmette refinery has recently processed a slate of primarily light and medium crude oils, which represents approximately 60% to 75% of total throughput.
Total cash consideration paid to repurchase the principal amount outstanding of the 2028 Senior Notes and the 2025 Senior Notes, excluding accrued interest, totaled $25.9 million and we recognized a $3.8 million gain on this extinguishment of debt during the year ended December 31, 2022. On May 25, 2022, we entered into an amendment of our Revolving Credit Agreement.
Total cash consideration paid to repurchase the principal amount outstanding of the 2028 Senior Notes and the 2025 Senior Notes, excluding accrued interest, totaled $25.9 million and we recognized a $3.8 million gain on the extinguishment of this debt during the year ended December 31, 2022.
The aggregate redemption price for all 2023 Senior Notes approximated $517.5 million plus accrued and unpaid interest.
The aggregate redemption price for all 2025 Senior Notes approximated $664.5 million plus accrued and unpaid interest.
Year Ended December 31, 2022 2021 2020 (dollars per barrel, except as noted) Dated Brent crude oil $ 101.27 $ 70.89 $ 41.62 West Texas Intermediate (WTI) crude oil $ 94.58 $ 68.10 $ 39.25 Light Louisiana Sweet (LLS) crude oil $ 96.81 $ 69.59 $ 41.13 Alaska North Slope (ANS) crude oil $ 98.76 $ 70.56 $ 42.20 Crack Spreads Dated Brent (NYH) 2-1-1 $ 40.26 $ 16.84 $ 9.11 WTI (Chicago) 4-3-1 $ 31.56 $ 16.34 $ 6.30 LLS (Gulf Coast) 2-1-1 $ 37.56 $ 16.03 $ 7.59 ANS (West Coast-LA) 4-3-1 $ 41.64 $ 20.10 $ 11.30 ANS (West Coast-SF) 3-2-1 $ 41.89 $ 20.55 $ 9.99 Crude Oil Differentials Dated Brent (foreign) less WTI $ 6.68 $ 2.80 $ 2.37 Dated Brent less Maya (heavy, sour) $ 13.95 $ 6.47 $ 5.37 Dated Brent less WTS (sour) $ 6.98 $ 2.63 $ 2.33 Dated Brent less ASCI (sour) $ 9.68 $ 3.90 $ 1.81 WTI less WCS (heavy, sour) $ 21.30 $ 14.19 $ 10.72 WTI less Bakken (light, sweet) $ (4.05) $ (0.14) $ 2.41 WTI less Syncrude (light, sweet) $ (3.04) $ 2.25 $ 2.13 WTI less LLS (light, sweet) $ (2.22) $ (1.50) $ (1.88) WTI less ANS (light, sweet) $ (4.17) $ (2.46) $ (2.95) Natural gas (dollars per MMBTU) $ 6.54 $ 3.73 $ 2.13 2022 Compared to 2021 Overview— PBF Energy net income was $2,972.8 million for the year ended December 31, 2022 compared to net income of $315.5 million for the year ended December 31, 2021.
Year Ended December 31, 2023 2022 2021 (dollars per barrel, except as noted) Dated Brent crude oil $ 82.64 $ 101.27 $ 70.89 West Texas Intermediate (WTI) crude oil $ 77.67 $ 94.58 $ 68.10 Light Louisiana Sweet (LLS) crude oil $ 80.14 $ 96.81 $ 69.59 Alaska North Slope (ANS) crude oil $ 82.36 $ 98.76 $ 70.56 Crack Spreads Dated Brent (NYH) 2-1-1 $ 29.67 $ 40.26 $ 16.84 WTI (Chicago) 4-3-1 $ 23.71 $ 31.56 $ 16.34 LLS (Gulf Coast) 2-1-1 $ 29.13 $ 37.56 $ 16.03 ANS (West Coast-LA) 4-3-1 $ 36.88 $ 41.64 $ 20.10 ANS (West Coast-SF) 3-2-1 $ 36.89 $ 41.89 $ 20.55 Crude Oil Differentials Dated Brent (foreign) less WTI $ 4.97 $ 6.68 $ 2.80 Dated Brent less Maya (heavy, sour) $ 13.71 $ 13.95 $ 6.47 Dated Brent less WTS (sour) $ 4.99 $ 6.98 $ 2.63 Dated Brent less ASCI (sour) $ 5.73 $ 9.68 $ 3.90 WTI less WCS (heavy, sour) $ 18.32 $ 21.30 $ 14.19 WTI less Bakken (light, sweet) $ (1.28) $ (4.05) $ (0.14) WTI less Syncrude (light, sweet) $ (0.91) $ (3.04) $ 2.25 WTI less LLS (light, sweet) $ (2.48) $ (2.22) $ (1.50) WTI less ANS (light, sweet) $ (4.70) $ (4.17) $ (2.46) Effective RIN basket price $ 7.02 $ 7.66 $ 6.75 Natural gas (dollars per MMBTU) $ 2.66 $ 6.54 $ 3.73 2023 Compared to 2022 Overview— PBF Energy net income was $2,162.0 million for the year ended December 31, 2023 compared to net income of $2,972.8 million for the year ended December 31, 2022.
Our margins on the West Coast were negatively impacted from our refinery specific slate by a weakening WTI/ANS differential, which averaged a premium of $4.17 per barrel for the year ended December 31, 2022 as compared to a premium of $2.46 per barrel in the prior year. 77 Operating Expenses — Operating expenses totaled $2,599.0 million for the year ended December 31, 2022 compared to $2,085.9 million for the year ended December 31, 2021, an increase of approximately $513.1 million, or 24.6%.
Our margins on the West Coast were negatively impacted from our refinery specific slate by a weakening WTI/ANS differential, which averaged a premium of $4.70 per barrel for the year ended December 31, 2023 as compared to a premium of $4.17 per barrel in the prior year. 77 Operating expenses — Operating expenses totaled $2,694.9 million for the year ended December 31, 2023 compared to $2,599.0 million for the year ended December 31, 2022, an increase of approximately $95.9 million, or 3.7%.
During the year ended December 31, 2022, we made a number of open market repurchases of our 2028 Senior Notes and our 2025 Senior Notes that resulted in the extinguishment of $24.9 million in principal of the 2028 Senior Notes and $5.0 million in principal of the 2025 Senior Notes.
During the year ended December 31, 2021, we made a number of open market repurchases of our 2028 Senior Notes and our 2025 Senior Notes that resulted in the extinguishment of $173.5 million in principal of the 2028 Senior Notes and $55.5 million in principal of the 2025 Senior Notes.
Gain on Land Sales - During the year ended December 31, 2021, we recorded a gain on sale of PBFX real-property at the East Coast Terminals, which increased income from operations and net income by $2.8 million and $2.1 million, respectively.
During the year ended December 31, 2021, we recorded a gain on the sale of PBFX real-property at the East Coast Terminals, which increased income from operations and net income by $2.8 million and $2.1 million, respectively. There were no such gains in the year ended December 31, 2022.
The following table presents our GAAP calculation of gross margin and a reconciliation of gross refining margin to the most directly comparable GAAP financial measure, consolidated gross margin, on a historical basis, as applicable, for each of the periods indicated (in millions, except per barrel amounts): Year Ended December 31, 2022 2021 2020 $ per barrel of throughput $ per barrel of throughput $ per barrel of throughput Calculation of consolidated gross margin: Revenues $ 46,830.3 $ 138.69 $ 27,253.4 $ 89.46 $ 15,115.9 $ 56.76 Less: Cost of sales 42,151.7 124.84 26,366.2 86.55 16,745.6 62.88 Consolidated gross margin $ 4,678.6 $ 13.85 $ 887.2 $ 2.91 $ (1,629.7) $ (6.12) Reconciliation of consolidated gross margin to gross refining margin: Consolidated gross margin $ 4,678.6 $ 13.85 $ 887.2 $ 2.91 $ (1,629.7) $ (6.12) Add: PBFX operating expense 121.4 0.36 103.4 0.35 99.9 0.38 Add: PBFX depreciation expense 36.7 0.11 37.8 0.13 53.7 0.19 Less: Revenues of PBFX (369.3) (1.09) (355.5) (1.17) (360.3) (1.35) Add: Refinery operating expenses 2,495.6 7.39 1,999.1 6.56 1,835.2 6.89 Add: Refinery depreciation expense 466.9 1.38 415.7 1.36 498.0 1.87 Gross refining margin $ 7,429.9 $ 22.00 $ 3,087.7 $ 10.14 $ 496.8 $ 1.86 Special Items: (3) Add: Non-cash LCM inventory adjustment — — (669.6) (2.20) 268.0 1.01 Add: LIFO inventory decrement — — — — 83.0 0.31 Add: Early railcar return expense — — — — 12.5 0.05 Gross refining margin excluding special items $ 7,429.9 $ 22.00 $ 2,418.1 $ 7.94 $ 860.3 $ 3.23 —————————— See Notes to Non-GAAP Financial Measures. 83 EBITDA, EBITDA Excluding Special Items and Adjusted EBITDA Our management uses EBITDA (earnings before interest, income taxes, depreciation and amortization), EBITDA excluding special items and Adjusted EBITDA as measures of operating performance to assist in comparing performance from period to period on a consistent basis and to readily view operating trends, as a measure for planning and forecasting overall expectations and for evaluating actual results against such expectations, and in communications with our Board of Directors, creditors, analysts and investors concerning our financial performance.
The following table presents our GAAP calculation of gross margin and a reconciliation of gross refining margin to the most directly comparable GAAP financial measure, consolidated gross margin, on a historical basis, as applicable, for each of the periods indicated (in millions, except per barrel amounts): Year Ended December 31, 2023 2022 2021 $ per barrel of throughput $ per barrel of throughput $ per barrel of throughput Calculation of consolidated gross margin: Revenues $ 38,324.8 $ 116.48 $ 46,830.3 $ 138.69 $ 27,253.4 $ 89.46 Less: Cost of sales 35,926.2 109.19 42,151.7 124.84 26,366.2 86.55 Consolidated gross margin $ 2,398.6 $ 7.29 $ 4,678.6 $ 13.85 $ 887.2 $ 2.91 Reconciliation of consolidated gross margin to gross refining margin: Consolidated gross margin $ 2,398.6 $ 7.29 $ 4,678.6 $ 13.85 $ 887.2 $ 2.91 Add: PBFX operating expense 131.9 0.40 121.4 0.36 103.4 0.35 Add: PBFX depreciation expense 36.1 0.11 36.7 0.11 37.8 0.13 Less: Revenues of PBFX (384.1) (1.17) (369.3) (1.09) (355.5) (1.17) Add: Refinery operating expenses 2,581.3 7.85 2,495.6 7.39 1,999.1 6.56 Add: Refinery depreciation expense 523.9 1.59 466.9 1.38 415.7 1.36 Gross refining margin $ 5,287.7 $ 16.07 $ 7,429.9 $ 22.00 $ 3,087.7 $ 10.14 Special Items: (3) Add: LCM inventory adjustment — — — — (669.6) (2.20) Gross refining margin excluding special items $ 5,287.7 $ 16.07 $ 7,429.9 $ 22.00 $ 2,418.1 $ 7.94 —————————— See Notes to Non-GAAP Financial Measures. 83 EBITDA, EBITDA Excluding Special Items and Adjusted EBITDA Our management uses earnings before interest, income taxes, depreciation and amortization (“EBITDA”), EBITDA excluding special items and Adjusted EBITDA as measures of operating performance to assist in comparing performance from period to period on a consistent basis and to readily view operating trends, as a measure for planning and forecasting overall expectations and for evaluating actual results against such expectations, and in communications with our Board of Directors, creditors, analysts and investors concerning our financial performance.
We had available capacity under revolving credit facilities as follows at December 31, 2022 (in millions): Total Commitment Amount Borrowed as of December 31, 2022 Outstanding Letters of Credit Borrowing Base Availability Expiration Date Revolving Credit Facility (a) $ 4,300.0 $ — $ 576.1 $ 4,300.0 January 2025 PBFX Revolving Credit Facility 500.0 — 3.5 496.5 July 2023 Total Credit Facilities $ 4,800.0 $ — $ 579.6 $ 4,796.5 ___________________________________ (a) The amount available for borrowings and letters of credit under the Revolving Credit Facility is calculated according to a “borrowing base” formula based on (i) 90% of the book value of Eligible Accounts with respect to investment grade obligors plus (ii) 85% of the book value of Eligible Accounts with respect to non-investment grade obligors plus (iii) 80% of the cost of Eligible Hydrocarbon Inventory plus (iv) 100% of Cash and Cash Equivalents in deposit accounts subject to a control agreement, in each case as defined in the Revolving Credit Agreement.
We had available capacity under our Revolving Credit Facility as follows at December 31, 2023 (in millions): Total Commitment Amount Borrowed as of December 31, 2023 Outstanding Letters of Credit Borrowing Base Availability Expiration Date Revolving Credit Facility (a) $ 3,500.0 $ — $ 55.0 $ 3,445.0 August 2028 ___________________________________ (a) The amount available for borrowings and letters of credit under the Revolving Credit Facility is calculated according to a “borrowing base” formula based on (i) 90% of the book value of Eligible Accounts with respect to investment grade obligors plus (ii) 85% of the book value of Eligible Accounts with respect to non-investment grade obligors plus (iii) 80% of the cost of Eligible Hydrocarbon Inventory plus (iv) 100% of Cash and Cash Equivalents in deposit accounts subject to a control agreement, in each case as defined in the Revolving Credit Agreement.
We define light crude oil as crude oil with an API gravity higher than 35 degrees. 74 The table below summarizes certain market indicators relating to our operating results as reported by Platts, a division of The McGraw-Hill Companies.
We define light crude oil as crude oil with an API gravity higher than 35 degrees. 74 The table below summarizes certain market indicators relating to our operating results as reported by Platts, a division of The McGraw-Hill Companies. Effective RIN basket price is recalculated based on information as reported by Argus.
Cash Flow Analysis Cash Flows from Operating Activities Net cash provided by operating activities was $4,772.0 million for the year ended December 31, 2022 compared to net cash provided by operating activities of $477.3 million for the year ended December 31, 2021.
Cash Flow Analysis Cash Flows from Operating Activities Net cash provided by operating activities was $1,338.5 million for the year ended December 31, 2023 compared to net cash provided by operating activities of $4,772.0 million for the year ended December 31, 2022.
Some of these limitations include that EBITDA, EBITDA excluding special items and Adjusted EBITDA: • do not reflect depreciation expense or our cash expenditures, or future requirements, for capital expenditures or contractual commitments; • do not reflect changes in, or cash requirements for, our working capital needs; • do not reflect our interest expense, or the cash requirements necessary to service interest or principal payments, on our debt; • do not reflect realized and unrealized gains and losses from certain hedging activities, which may have a substantial impact on our cash flow; • do not reflect certain other non-cash income and expenses; and • exclude income taxes that may represent a reduction in available cash. 84 The following tables reconcile net income (loss) as reflected in PBF Energy’s results of operations to EBITDA, EBITDA excluding special items and Adjusted EBITDA for the periods presented (in millions): Year Ended December 31, 2022 2021 2020 Reconciliation of net income (loss) to EBITDA and EBITDA excluding special items: Net income (loss) $ 2,972.8 $ 315.5 $ (1,333.3) Add: Depreciation and amortization expense 511.1 466.8 563.0 Add: Interest expense, net 246.0 317.5 258.2 Add: Income tax expense 584.8 12.1 2.1 EBITDA $ 4,314.7 $ 1,111.9 $ (510.0) Special Items: (3) Add: Non-cash LCM inventory adjustment — (669.6) 268.0 Add: Change in fair value of contingent consideration, net 48.3 32.4 (93.7) Add: Gain on sale of hydrogen plants — — (471.1) Add: Gain on land sales — (2.8) (8.1) Add: Impairment expense — — 98.8 Add: LIFO inventory decrement — — 83.0 Add: Severance and reconfiguration costs — — 30.0 Add: Early railcar return expense — — 12.5 Add: Loss (gain) on extinguishment of debt 66.1 (79.9) 22.2 Add: Change in Tax Receivable Agreement liability 290.3 48.3 (373.5) EBITDA excluding special items $ 4,719.4 $ 440.3 $ (941.9) Reconciliation of EBITDA to Adjusted EBITDA: EBITDA $ 4,314.7 $ 1,111.9 $ (510.0) Add: Stock based compensation 54.3 35.6 34.2 Add: Change in fair value of catalyst obligations 2.0 (8.5) 11.8 Add: Non-cash LCM inventory adjustment (3) — (669.6) 268.0 Add: Change in fair value of contingent consideration, net (3) 48.3 32.4 (93.7) Add: Gain on sale of hydrogen plants (3) — — (471.1) Add: Gain on land sales (3) — (2.8) (8.1) Add: Impairment expense (3) — — 98.8 Add: LIFO inventory decrement (3) — — 83.0 Add: Severance and reconfiguration costs (3) — — 30.0 Add: Early railcar return expense (3) — — 12.5 Add: Loss (gain) on extinguishment of debt (3) 66.1 (79.9) 22.2 Add: Change in Tax Receivable Agreement liability (3) 290.3 48.3 (373.5) Adjusted EBITDA $ 4,775.7 $ 467.4 $ (895.9) —————————— See Notes to Non-GAAP Financial Measures. 85 Net Debt to Capitalization Ratio and Net Debt to Capitalization Ratio Excluding Special Items The total debt to capitalization ratio is calculated by dividing total debt by the sum of total debt and total equity.
Some of these limitations include that EBITDA, EBITDA excluding special items and Adjusted EBITDA: • do not reflect depreciation expense or our cash expenditures, or future requirements, for capital expenditures or contractual commitments; • do not reflect changes in, or cash requirements for, our working capital needs; • do not reflect our interest expense, or the cash requirements necessary to service interest or principal payments, on our debt; • do not reflect realized and unrealized gains and losses from certain hedging activities, which may have a substantial impact on our cash flow; • do not reflect certain other non-cash income and expenses; and • exclude income taxes that may represent a reduction in available cash. 84 The following tables reconcile net income as reflected in PBF Energy’s results of operations to EBITDA, EBITDA excluding special items and Adjusted EBITDA for the periods presented (in millions): Year Ended December 31, 2023 2022 2021 Reconciliation of net income to EBITDA and EBITDA excluding special items: Net income $ 2,162.0 $ 2,972.8 $ 315.5 Add: Depreciation and amortization expense 571.5 511.1 466.8 Add: Interest expense, net 63.8 246.0 317.5 Add: Income tax expense 723.8 584.8 12.1 EBITDA $ 3,521.1 $ 4,314.7 $ 1,111.9 Special Items: (3) Add: LCM inventory adjustment — — (669.6) Add: LCM inventory adjustment - SBR 38.7 — — Add: Change in fair value of contingent consideration, net (45.8) 48.3 32.4 Add: Gain on land sales (1.7) — (2.8) Add: Loss (gain) on extinguishment of debt 5.7 66.1 (79.9) Add: Change in Tax Receivable Agreement liability (2.0) 290.3 48.3 Add: Gain on formation of SBR equity method investment (925.1) — — EBITDA excluding special items $ 2,590.9 $ 4,719.4 $ 440.3 Reconciliation of EBITDA to Adjusted EBITDA: EBITDA $ 3,521.1 $ 4,314.7 $ 1,111.9 Add: Stock based compensation 51.5 54.3 35.6 Add: Change in fair value of catalyst obligations (1.1) 2.0 (8.5) Add: LCM inventory adjustment (3) — — (669.6) Add: LCM inventory adjustment - SBR (3) 38.7 — — Add: Change in fair value of contingent consideration, net (3) (45.8) 48.3 32.4 Add: Gain on land sales (3) (1.7) — (2.8) Add: Loss (gain) on extinguishment of debt (3) 5.7 66.1 (79.9) Add: Change in Tax Receivable Agreement liability (3) (2.0) 290.3 48.3 Add: Gain on formation of SBR equity method investment (3) (925.1) — — Adjusted EBITDA $ 2,641.3 $ 4,775.7 $ 467.4 —————————— See Notes to Non-GAAP Financial Measures. 85 Net Debt to Capitalization Ratio and Net Debt to Capitalization Ratio Excluding Special Items The total debt to capitalization ratio is calculated by dividing total debt by the sum of total debt and total equity.
Net income attributable to PBF Energy stockholders was $2,876.8 million, or $22.84 per diluted share, for the year ended December 31, 2022 ($22.84 per share on a fully-exchanged, fully-diluted basis based on adjusted fully-converted net income, or $23.36 per share on a fully-exchanged, fully-diluted basis based on adjusted fully-converted net income excluding special items, as described below in Non-GAAP Financial Measures) compared to net income attributable to PBF Energy stockholders of $231.0 million, or $1.90 per diluted share, for the year ended December 31, 2021 ($1.90 per share on a fully-exchanged, fully-diluted basis based on adjusted fully-converted net income, or $(2.50) per share on a fully-exchanged, fully-diluted basis based on adjusted fully-converted net loss excluding special items, as described below in Non-GAAP Financial Measures).
Net income attributable to PBF Energy stockholders was $2,140.5 million, or $16.52 per diluted share, for the year ended December 31, 2023 ($16.52 per share on a fully-exchanged, fully-diluted basis based on adjusted fully-converted net income, or $11.32 per share on a fully-exchanged, fully-diluted basis based on adjusted fully-converted net income excluding special items, as described below in Non-GAAP Financial Measures) compared to net income attributable to PBF Energy stockholders of $2,876.8 million, or $22.84 per diluted share, for the year ended December 31, 2022 ($22.84 per share on a fully-exchanged, fully-diluted basis based on adjusted fully-converted net income, or $23.36 per share on a fully-exchanged, fully-diluted basis based on adjusted fully-converted net income excluding special items, as described below in Non-GAAP Financial Measures).
Our margins were positively impacted from our refinery specific slate on the East Coast by strengthened Dated Brent/Maya differential, which increased by $7.48 per barrel, offset by weakened WTI/Bakken differential, which decreased by $3.91 per barrel compared to the same period in 2021.
Our margins were positively impacted from our refinery specific slate on the East Coast by strengthened WTI/Bakken differential, which increased by $2.77 per barrel, offset by weakened Dated Brent/Maya differential, which decreased by $0.24 per barrel compared to the same period in 2022.
Additionally, the WTI/Syncrude differential averaged a premium of $3.04 per barrel for the year ended December 31, 2022 as compared to a discount of $2.25 per barrel in the prior year.
Additionally, the WTI/Syncrude differential averaged a premium of $0.91 per barrel for the year ended December 31, 2023 as compared to a premium of $3.04 per barrel in the prior year.