Biggest changeSome of the factors that we believe could affect our results include: • supply, demand, prices and other market conditions for our products or crude oil, including volatility in commodity prices or constraints arising from federal, state or local governmental actions or environmental and/or social activists that reduce crude oil production or availability in the regions in which we operate our pipelines and facilities; • rate of inflation, including increases due to tariffs and other trade measures that may be proposed by the new presidential administration, and its impact on supply and demand, pricing, and supply chain disruption; • the effects related to, or resulting from, geopolitical conflict around the world, including Russia's military action in Ukraine, armed hostilities in the middle east and disruptions in international shipping, resulting from attacks by armed groups on cargo ships, including the imposition of additional sanctions and export controls, the potential expansion of such conflicts to other nations or regions, as well as the broader impacts to financial markets and the global macroeconomic and geopolitical environment; 64 • the effectiveness of our crude oil sourcing strategies, including our crude by rail strategy and related commitments; • our obligation to buy RINs and market risks related to the volatility in the price of RINs required to comply with the RFS and GHG emission credits required to comply with various GHG emission programs, such as AB 32; • our ability to operate our businesses efficiently, manage capital expenditures and costs (including general and administrative expenses) and generate earnings and cash flow; • our expectations with respect to our capital spending and turnaround projects; • the impact of current and future laws, rulings and governmental regulations, including restrictions on the exploration and/or production of crude oil in the state of California, the implementation of rules and regulations regarding transportation of crude oil by rail or in response to the potential impacts of climate change, decarbonization and future energy transition and public policy in opposition to recent refining industry profits; • adverse impacts related to legislation by the federal government lifting the restrictions on exporting U.S. crude oil or subjecting us to trade and sanctions laws, which change frequently as a result of foreign policy developments, and which may necessitate changes to our crude oil acquisition activities; • our ability to manage our costs and expenses; • political pressure and influence of environmental groups and other stakeholders on decisions and policies related to the refining, processing and storage of crude oil and refined products, and the related adverse impacts from changes in our regulatory environment, such as the effects of compliance with AB 32 and/or ABx 2-1, or from actions taken by environmental interest groups; • the risk of cyber-attacks; • our increased dependence on technology; • the effects of competition in our markets; • the possibility that we might reduce or not pay dividends in the future; • the inability of our subsidiaries to freely make distributions to us; • our ability to make acquisitions or investments, including in renewable diesel production, and to realize the benefits from such acquisitions or investments; • our ability to successfully manage the operations of SBR, which owns the Renewable Diesel Facility, together with our partner, Eni; • liabilities arising from recent acquisitions or investments, that are unforeseen or exceed our expectations; • our expectations and timing with respect to our acquisition and investment activity and whether such acquisitions and investments are accretive or dilutive to shareholders; • adverse developments in our relationship with both our key employees and unionized employees; • o ur indebtedness, including the impact of potential downgrades to our corporate credit rating and/or unsecured notes; • changes in currency exchange rates, interest rates and capital costs; 65 • restrictive covenants in our indebtedness that may adversely affect our operational flexibility; • counterparty credit and performance risk exposure related to our supply and inventory intermediation arrangements, if any; • payments by PBF Energy to the current and former holders of PBF LLC Series A Units and PBF LLC Series B Units, or their permitted assignees, under PBF Energy’s Tax Receivable Agreement for certain tax benefits we may claim; • our assumptions regarding payments arising under PBF Energy’s Tax Receivable Agreement and other arrangements relating to our organizational structure are subject to change due to various factors, including, among other factors, the timing of exchanges of PBF LLC Series A Units for shares of PBF Energy Class A common stock as contemplated by the Tax Receivable Agreement, the price of PBF Energy Class A common stock at the time of such exchanges, the extent to which such exchanges are taxable, and the amount and timing of our income; and • the impact of disruptions to crude or feedstock supply to any of our refineries or our Renewable Diesel Facility, or with third-party logistics infrastructure or operations, including pipeline, marine and rail transportation.
Biggest changeSome of the factors that we believe could affect our results include: • supply, demand, prices, and other market conditions for our products or crude oil, including volatility in commodity prices or constraints arising from federal, state or local governmental actions or environmental and/or social activists that reduce crude oil production or availability in the regions in which we operate our pipelines and facilities; • rate of inflation, including increases due to tariffs and other trade measures that may be proposed or enacted, and its impact on supply and demand, pricing, and supply chain disruption; • the effects related to, or resulting from, geopolitical conflict around the world, including Russia's military action in Ukraine, armed hostilities in the middle east and disruptions in international shipping, resulting from attacks by armed groups on cargo ships, including the imposition of additional sanctions and export controls, the potential expansion of such conflicts to other nations or regions, as well as the broader impacts to financial markets and the global macroeconomic and geopolitical environment; 64 • the risk and uncertainties associated with the Martinez refinery fire, including our expectations with respect to the full restart of the Martinez refinery, our ability to procure necessary permits and equipment and materials required to rebuild the Martinez refinery, the timing of the restart of certain units damaged by the Martinez refinery fire, the throughput of the Martinez refinery during this period, estimated costs, the anticipated amount and timing of the remaining insurance recoveries related to the Martinez refinery fire, and the results and consequences of any governmental and regulatory investigations related to the Martinez refinery fire; • the amount and the timing of cost savings and operational efficiencies to be achieved through our RBI initiative; • the effectiveness of our crude oil sourcing strategies, including our crude by rail strategy and related commitments; • our obligation to buy RINs and market risks related to the volatility in the price of RINs required to comply with the RFS and GHG emission credits required to comply with various GHG emission programs, such as AB 32; • our ability to operate our businesses efficiently, manage capital expenditures and costs (including general and administrative expenses) and generate earnings and cash flow; • our expectations with respect to our capital spending and turnaround projects; • the impact of current and future laws, rulings, and governmental regulations, including restrictions on the exploration and/or production of crude oil in the state of California, the implementation of rules and regulations regarding transportation of crude oil by rail or in response to the potential impacts of climate change, decarbonization and future energy transition and public policy in opposition to recent refining industry profits; • adverse impacts related to legislation by the federal government lifting the restrictions on exporting U.S. crude oil or subjecting us to trade and sanctions laws, which change frequently as a result of foreign policy developments, and which may necessitate changes to our crude oil acquisition activities; • political pressure and influence of environmental groups and other stakeholders on decisions and policies related to the refining, processing and storage of crude oil and refined products, and the related adverse impacts from changes in our regulatory environment, such as the effects of compliance with AB 32 and/or AB X2-1 and Senate Bill X1-2, or from actions taken by environmental interest groups; • the risk of cyber-attacks; • our increased dependence on technology; • the effects of competition in our markets; • the possibility that we might reduce or not pay dividends in the future; • the inability of our subsidiaries to freely make distributions to us; • our ability to make acquisitions or investments, including in renewable diesel production, and to realize the benefits from such acquisitions or investments; • our ability to successfully manage the operations of SBR, which owns the Renewable Diesel Facility, together with our partner, Eni; • liabilities arising from recent acquisitions or investments, that are unforeseen or exceed our expectations; 65 • our expectations and timing with respect to any acquisitions and investment activities and whether such acquisitions and investments are accretive or dilutive to shareholders; • adverse developments in our relationship with both our key employees and unionized employees; • o ur indebtedness, including the impact of potential downgrades to our corporate credit rating and/or unsecured notes; • changes in currency exchange rates, interest rates, and capital costs; • restrictive covenants in our indebtedness that may adversely affect our operational flexibility or ability to make distributions; • counterparty credit and performance risk exposure related to our supply and inventory intermediation arrangements, if any; • payments by PBF Energy to the current and former holders of PBF LLC Series A Units and PBF LLC Series B Units, or their permitted assignees, under PBF Energy’s Tax Receivable Agreement for certain tax benefits we may claim; • our assumptions regarding payments arising under PBF Energy’s Tax Receivable Agreement and other arrangements relating to our organizational structure are subject to change due to various factors, including, among other factors, the timing of exchanges of PBF LLC Series A Units for shares of PBF Energy Class A common stock as contemplated by the Tax Receivable Agreement, the price of PBF Energy Class A common stock at the time of such exchanges, the extent to which such exchanges are taxable, and the amount and timing of our income; and • the impact of disruptions to crude or feedstock supply to any of our refineries or our Renewable Diesel Facility, or with third-party logistics infrastructure or operations, including pipeline, marine and rail transportation.
Change in fair value of contingent consideration, net - During the year ended December 31, 2024, we recorded a net change in fair value of the Martinez Contingent Consideration, which increased income from operations and net income by $3.3 million and $2.4 million, respectively.
During the year ended December 31, 2024, we recorded a net change in fair value of the Martinez Contingent Consideration, which increased income from operations and net income by $3.3 million and $2.4 million, respectively.
Refer to “Note 11 - Commitments and Contingencies” and “Note 18 - Income Taxes” of our Notes to Consolidated Financial Statements for more details. Renewable Fuel Standard We are subject to obligations to purchase RINs required to comply with RFS. Our overall RINs obligation is based on a percentage of domestic shipments of on-road fuels as established by EPA.
Refer to “Note 11 - Commitments and Contingencies” and “Note 18 - Income Taxes” of our Notes to Consolidated Financial Statements for more details. 69 Renewable Fuel Standard We are subject to obligations to purchase RINs required to comply with RFS. Our overall RINs obligation is based on a percentage of domestic shipments of on-road fuels as established by EPA.
The net cash flows used in investing activities for the year ended December 31, 2024 was comprised of expenditures for refinery turnarounds of $576.7 million, capital expenditures totaling $390.9 million, expenditures for other assets of $40.7 million and contributions to our equity method investee of $35.0 million, partially offset by return of capital from our equity method investee of $1.8 million.
Net cash used in investing activities for the year ended December 31, 2024 was comprised of expenditures for refinery turnarounds of $576.7 million, capital expenditures totaling $390.9 million, expenditures for other assets of $40.7 million, and contributions to our equity method investee of $35.0 million, partially offset by return of capital from our equity method investee of $1.8 million.
Aron, inclusive of $13.5 million of related costs associated with exiting the agreement. Equity Method Investment in SBR On June 27, 2023, we and our partner, Eni, completed the closing of the equity method investment transaction and the capitalization of SBR, a jointly held investee designed to own, develop, and operate the Renewable Diesel Facility.
Aron, inclusive of $13.5 million of related costs associated with exiting the agreement. 68 Equity Method Investment in SBR On June 27, 2023, we and our partner, Eni, completed the closing of the equity method investment transaction and the capitalization of SBR, a jointly held investee designed to own, develop, and operate the Renewable Diesel Facility.
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.
As these distributions are conditional, they have been excluded from the table above. 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.
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.
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. 72 Chalmette Refinery.
We continually monitor our market risk exposure for market developments that could introduce significant volatility in the financial markets. 71 Other Factors We currently source our crude oil for our refineries on a global basis through a combination of market purchases and short-term purchase contracts, and through our crude oil supply agreements.
We continually monitor our market risk exposure for market developments that could introduce significant volatility in the financial markets. Other Factors We currently source our crude oil for our refineries on a global basis through a combination of market purchases and short-term purchase contracts, and through our crude oil supply agreements.
Our total throughput costs have historically priced at a discount to Dated Brent; 72 • 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; • 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.
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. 70 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. Crude oil and other feedstock costs and the prices of refined products have historically been subject to wide fluctuation.
Our Toledo refinery generally follows the WTI (Chicago) 4-3-1 benchmark refining margin. Our Chalmette refinery generally follows the LLS (Gulf Coast) 2-1-1 benchmark refining margin. Our Torrance refinery generally follows the ANS (West Coast) 4-3-1 benchmark refining margin. Our Martinez refinery generally follows the ANS (West Coast) 3-2-1 benchmark refining margin.
Our Toledo refinery generally follows the WTI (Chicago) 4-3-1 benchmark refining margin. Our Chalmette refinery generally follows the LLS (Gulf Coast) 2-1-1 benchmark refining margin. Our Torrance refinery generally follows the ANS (West Coast) 4-3-1 benchmark refining margin.
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.
Currently, crude oil delivered by rail may be 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.
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 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 60% to 80% of total throughput.
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.
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, and 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. 99 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. Recent Accounting Pronouncements Refer to “Note 2 - Summary of Significant Accounting Policies” of our Notes to Consolidated Financial Statements, for Recently Issued Accounting Pronouncements. 100
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, 2024 and 2023.
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, 2025 and 2024.
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, 2024, 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, 2025, we are in compliance with all covenants, including financial covenants, in all our debt agreements.
These products are priced at a significant discount to RBOB and ULSD; and • the Paulsboro refinery produces Group I lubricants, which carry a premium sales price to RBOB and ULSD, and the black oil is sold as asphalt, which may be sold at a premium or discount to Dated Brent based on the market. Toledo Refinery.
These products are typically priced at a significant discount to RBOB and ULSD; and • the Paulsboro refinery produces Group I lubricants, which generally carry a premium sales price to RBOB and ULSD, and the black oil is sold as asphalt, which may be sold at a premium or discount to Dated Brent based on the market. Toledo Refinery.
These covenants are subject to a number of important exceptions and qualifications. We are in compliance as of December 31, 2024 with all covenants, including financial covenants, in all of our debt agreements. For further discussion of our indebtedness and these covenants and restrictions, see “Note 9 - Credit Facilities and Debt” of our Notes to Consolidated Financial Statements.
These covenants are subject to a number of important exceptions and qualifications. We are in compliance as of December 31, 2025 with all covenants, including financial covenants, in all of our debt agreements. For further discussion of our indebtedness and these covenants and restrictions, see “Note 9 - Credit Facilities and Debt” of our Notes to Consolidated Financial Statements.
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.
These products are typically priced at a significant discount to gasoline and diesel. 73 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.
Discussions of results for the year ended December 31, 2022 and comparisons of the results for the years ended December 31, 2023 and 2022 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, 2023.
Discussions of results for the year ended December 31, 2023 and comparisons of the results for the years ended December 31, 2024 and 2023 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, 2024.
These products are priced at a significant discount to gasoline and CARB diesel. 74 Results of Operations The tables below reflect our consolidated financial and operating highlights for the years ended December 31, 2024, 2023 and 2022 (amounts in millions, except per share data). We operate in two reportable business segments: Refining and Logistics.
These products are typically priced at a significant discount to gasoline and CARB diesel. 74 Results of Operations The tables below reflect our consolidated financial and operating highlights for the years ended December 31, 2025, 2024 and 2023 (amounts in millions, except per share data). We operate in two reportable business segments: Refining and Logistics.
Although we were in compliance with incurrence covenants during the year ended December 31, 2024, there are no assurances in the future that we will be able to meet these incurrence covenants at the time we are required to do so.
Although we were in compliance with incurrence covenants during the year ended December 31, 2025, there are no assurances in the future that we will be able to meet these incurrence covenants at the time we are required to do so.
(f) Tax Receivable Agreement obligation The table reflects PBF Energy’s estimated timing of payments under the Tax Receivable Agreement, assuming that we earn sufficient taxable income to realize all tax benefits that are subject to the Tax Receivable Agreement as of December 31, 2024.
(f) Tax Receivable Agreement obligation The table reflects PBF Energy’s estimated timing of payments under the Tax Receivable Agreement, assuming that we earn sufficient taxable income to realize all tax benefits that are subject to the Tax Receivable Agreement as of December 31, 2025.
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.
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 crude slate can vary widely and recently has processed a slate of primarily light and medium crude oils, which represents approximately 60% to 75% of total throughput.
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. 73 Torrance Refinery.
The remaining throughput consists of heavy crude oils and other feedstocks and blendstocks; and • as a result of the significant portion of heavy, sour crude slate processed at Chalmette, we produce lower-value products including sulfur and petroleum coke. These products are typically priced at a significant discount to 87 conventional gasoline and ULSD. Torrance Refinery.
Our intention is to trade only with recognized creditworthy third parties. In addition, receivable balances are monitored on an ongoing basis. We also limit the risk of bad debts by obtaining security such as guarantees or letters of credit.
Our intention is to trade only with recognized creditworthy third parties. In addition, receivable balances are monitored on an ongoing basis. We also limit the risk of bad debts by obtaining security such as guarantees or letters of credit when deemed necessary.
PBF Energy’s weighted-average equity noncontrolling interest ownership percentage in PBF LLC for both the year ended December 31, 2024 and 2023 was approximately 0.7%.
PBF Energy’s weighted-average equity noncontrolling interest ownership percentage in PBF LLC for both the year ended December 31, 2025 and 2024 was approximately 0.7%.
Cash Flows from Financing Activities Net cash used in financing activities was $249.3 million for the year ended December 31, 2024 compared to net cash used in financing activities of $1,420.0 million for the year ended December 31, 2023.
Net cash used in financing activities was $249.3 million for the year ended December 31, 2024 compared to net cash used in financing activities of $1,420.0 million for the year ended December 31, 2023.
Our Chalmette refinery has a product slate of approximately 42% gasoline and 35% distillate, 1% high-value petrochemicals with the remaining portion of the product slate comprised of lower-value products (9% black oil, 5% LPGs, and 8% 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 46% gasoline and 31% distillate, 1% high-value petrochemicals with the remaining portion of the product slate comprised of lower-value products (9% black oil, 5% LPGs, and 8% other). For this reason, we believe the LLS (Gulf Coast) 2-1-1 is an appropriate benchmark industry refining margin.
Cash Flows from Investing Activities Net cash used in investing activities was $1,041.5 million for the year ended December 31, 2024 compared to $338.6 million for the year ended December 31, 2023.
Net cash used in investing activities was $1,041.5 million for the year ended December 31, 2024 compared to $338.6 million for the year ended December 31, 2023.
During the year ended December 31, 2023, we recorded a change in the Tax Receivable Agreement liability that increased income before income taxes and net income by $2.0 million and $1.5 million, respectively.
During the year ended December 31, 2023, PBF Energy recorded a change in the Tax Receivable Agreement liability that increased income before taxes and net income by $2.0 million and $1.5 million, respectively.
Our Toledo refinery has a product slate of approximately 54% 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 (3% LPGs and 2% 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 52% gasoline, 38% distillate, 3% 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 3% black oil). For this reason, we believe the WTI (Chicago) 4-3-1 is an appropriate benchmark industry refining margin.
In this Item 7, we discuss results for the years ended December 31, 2024 and 2023 and comparisons of the results for the years ended December 31, 2024 and 2023.
In this Item 7, we discuss results for the years ended December 31, 2025 and 2024 and comparisons of the results for the years ended December 31, 2025 and 2024.
For the year ended December 31, 2024, net cash used in financing activities consisted of share repurchases of PBF Energy’s Class A common stock of $329.1 million, dividends and distributions of $120.6 million, payments of insurance premium financing of $111.9 million, payments on finance leases of $12.2 million, and deferred financing costs and other costs of $0.1 million, partially offset by cash proceeds from the Revolving Credit Facility of $200.0 million, proceeds from insurance premium financing of $123.2 million, and transactions made in connection with stock-based compensation plans of $1.4 million.
For the year ended December 31, 2024, net cash provided by financing activities consisted of share repurchases of PBF Energy’s Class A common stock of $329.1 million, dividends and distributions of $120.6 million, payments on finance leases of $12.2 million, payments of insurance premium financing, net of $11.3 million, and deferred financing costs and other costs of $0.1 million, partially offset by cash proceeds from the Revolving Credit Facility of $200.0 million, and transactions made in connection with stock-based compensation plans of $1.4 million.
We incurred approximately $515.3 million in RINs costs during the year ended December 31, 2024 as compared to $762.3 million and $1,225.5 million during the years ended December 31, 2023 and 2022, 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.
We incurred approximately $680.1 million in RINs costs during the year ended December 31, 2025 as compared to $515.3 million and $762.3 million during the years ended December 31, 2024 and 2023, 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.
There were no such losses in 2024. During the year ended December 31, 2023, in conjunction with the early termination of the Inventory Intermediation Agreement, we incurred certain one-time exit costs, which decreased income before income taxes and net income by $13.5 million and $10.0 million, respectively.
There were no such losses in any of the other periods presented. During the year ended December 31, 2023, in conjunction with the early termination of the Inventory Intermediation Agreement, we incurred certain one-time exit costs, which decreased income before income taxes and net income by $13.5 million and $10.0 million, respectively.
We had available capacity under our Revolving Credit Facility as of December 31, 2024 (in millions) as follows: Total Commitment Amount Borrowed as of December 31, 2024 Outstanding Letters of Credit Borrowing Base Availability Expiration Date Revolving Credit Facility (a) $ 3,500.0 $ 200.0 $ 128.3 $ 2,385.4 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 94 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 of December 31, 2025 (in millions) as follows: Total Commitment Amount Borrowed as of December 31, 2025 Outstanding Letters of Credit Borrowing Base Availability Expiration Date Revolving Credit Facility (a) $ 3,500.0 $ 100.0 $ 167.3 $ 2,296.6 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.
(3) Special items: SBR LCM Inventory Adjustment - The LCM adjustment is a GAAP requirement related to inventory valuation that mandates inventory to be stated at the lower of cost or market.
(3) Special items: LCM inventory adjustment - LCM is a GAAP requirement for inventory valuation that mandates inventory to be stated at the lower of cost or market.
There were no such gains in any other periods presented. Change in Tax Receivable Agreement liability - During the year ended December 31, 2024, there was no change in the Tax Receivable Agreement liability.
There were no such gains in any of the other periods presented. 90 Change in Tax Receivable Agreement liability - During the year ended December 31, 2025, there was no change in the Tax Receivable Agreement liability. During the year ended December 31, 2024, there was no change in the Tax Receivable Agreement liability.
Our Torrance refinery has a product slate of approximately 59% gasoline and 26% distillate with the remaining portion of the product slate comprised of lower-value products (3% LPG, 2% black oil and 10% 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 57% gasoline and 29% distillate with the remaining portion of the product slate comprised of lower-value products (3% LPG, 2% black oil and 9% other). For this reason, we believe the ANS (West Coast) 4-3-1 is an appropriate benchmark industry refining margin.
Share Repurchases Our Repurchase Program currently allows for repurchases up to $1.75 billion and has a program expiration date of December 2025. To date, we have purchased approximately 24,113,897 shares of PBF Energy's Class A common stock under the Repurchase Program for $1,018.0 million, inclusive of commissions paid, through open market transactions.
Share Repurchases Our Repurchase Program currently allows for share repurchases up to $1.75 billion and does not have an expiration date. To date, we have purchased approximately 24,113,897 shares of PBF Energy's Class A common stock under the Repurchase Program for $1,018.0 million, inclusive of commissions paid, through open market transactions.
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.
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.
Cash Flow Analysis Cash Flows from Operating Activities Net cash provided by operating activities was $43.4 million for the year ended December 31, 2024 compared to net cash provided by operating activities of $1,338.5 million for the year ended December 31, 2023.
Net cash provided by operating activities was $43.4 million for the year ended December 31, 2024 compared to net cash provided by operating activities of $1,338.5 million for the year ended December 31, 2023.
The East Coast Refining System has a product slate of approximately 35% gasoline, 36% 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, 18% black oil and 5% 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% distillate, 37% gasoline, 2% high-value Group I lubricants, 1% high-value petrochemicals, with the remaining portion of the product slate comprised of lower-value products (14% black oil, 3% LPGs, and 4% other). For this reason, we believe the Dated Brent (NYH) 2-1-1 is an appropriate benchmark industry refining margin.
There were no such gains in 2022. 89 Loss on extinguishment of debt and termination of Inventory Intermediation Agreement - During the year ended December 31, 2023, we recorded a pre-tax loss on extinguishment of debt related to the redemption of our 2025 Senior Notes and the amendment and restatement of the Revolving Credit Facility, which decreased income before income taxes and net income by $5.7 million and $4.2 million, respectively.
Loss on extinguishment of debt and termination of Inventory Intermediation Agreement - During the year ended December 31, 2023, we recorded a pre-tax loss on extinguishment of debt related to the redemption of our 2025 Senior Notes and the amendment and restatement of the Revolving Credit Facility, which decreased income before income taxes and net income by $5.7 million and $4.2 million, respectively.
There were $200.0 million outstanding borrowings under the Revolving Credit Facility as of December 31, 2024. There were no outstanding borrowings as of December 31, 2023. PBFX Revolving Credit Facility On June 20, 2023, we terminated the $500.0 million PBFX senior secured revolving credit facility (the “PBFX Revolving Credit Facility”), which was originally set to mature on July 30, 2023.
PBFX Revolving Credit Facility On June 20, 2023, we terminated the $500.0 million PBFX senior secured revolving credit facility (the “PBFX Revolving Credit Facility”), which was originally set to mature on July 30, 2023. There were no outstanding borrowings under the PBFX Revolving Credit Facility as of the termination date.
PBF Energy’s weighted-average equity interest in PBF LLC was 99.3% for both the years ended December 31, 2024 and 2023. 77 Our results for the year ended December 31, 2024 were negatively impacted by special items consisting of a LIFO inventory decrement of $124.5 million, or $92.1 million net of tax, and a decrease to our gain on the formation of the SBR equity method investment of $8.7 million, or $6.4 million net of tax, partially offset by our share of the adjustment to the SBR LCM inventory reserve of $18.9 million, or $14.0 million net of tax, and a change in fair value of contingent consideration of $3.3 million, or $2.4 million net of tax, related to changes in our earn-out obligation associated with the acquisition of the Martinez refinery and logistic assets (the “Martinez Contingent Consideration”).
Our results for the year ended December 31, 2024 were negatively impacted by special items consisting of a LIFO inventory decrement of $124.5 million, or $92.1 million net of tax, and a decrease to our gain on the formation of the SBR equity method investment of $8.7 million, or $6.4 million net of tax, partially offset by our share of the adjustment to the SBR LCM inventory reserve of $18.9 million, or $14.0 million net of tax, and a change in fair value of contingent consideration of $3.3 million, or $2.4 million net of tax, related to changes in our earn-out obligations associated with the acquisition of the Martinez refinery and logistic assets (the “Martinez Contingent Consideration”).
Loss (gain) on formation of SBR equity method investment — There was a loss of $8.7 million for the year ended December 31, 2024, associated with a reduction of our gain on formation of the SBR equity method investment.
Loss (gain) on formation of SBR equity method investment — There was a loss of $8.7 million for the year ended December 31, 2024, associated with a reduction of our gain on formation of the SBR equity method investment. There was no such gain or loss during the year ended December 31, 2025.
(2) Represents an adjustment to reflect PBF Energy’s annualized statutory corporate tax rate of approximately 26.0% for both 2024 and 2023, and 25.9% for 2022, applied to net income (loss) attributable to noncontrolling interest for all periods presented. The adjustment assumes the full exchange of existing PBF LLC Series A Units as described in (1) above.
(2) Represents an adjustment to reflect PBF Energy’s annualized statutory corporate tax rate of approximately 26.0% for the years ended December 31, 2025, 2024, and 2023, applied to net income (loss) attributable to noncontrolling interest for all periods presented. The adjustment assumes the full exchange of existing PBF LLC Series A Units as described in (1) above.
Common stock equivalents exclude the effects of performance share units and options and warrants to purchase 4,413,417, 18,431 and 3,877,035 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, 2024, 2023 and 2022, respectively.
Common stock equivalents exclude the effects of performance share units and options and warrants to purchase 6,771,051, 4,413,417 and 18,431 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, 2025, 2024 and 2023, respectively.
Total refined product barrels sold were higher than throughput rates, reflecting sales from inventory as well as sales and purchases of refined products outside our refineries. 78 Consolidated gross margin— Consolidated gross margin totaled $(372.2) million for the year ended December 31, 2024, compared to $2,398.6 million for the year ended December 31, 2023, a decrease of $2,770.8 million.
Total refined product barrels sold were higher than throughput rates, reflecting sales from inventory as well as sales and purchases of refined products outside our refineries. Consolidated gross margin— Consolidated gross margin totaled $(571.0) million for the year ended December 31, 2025, compared to $(372.2) million for the year ended December 31, 2024, a decrease of $198.8 million.
Year Ended December 31, 2024 2023 2022 (dollars per barrel, except as noted) Dated Brent crude oil $ 80.72 $ 82.64 $ 101.27 West Texas Intermediate (WTI) crude oil $ 75.87 $ 77.67 $ 94.58 Light Louisiana Sweet (LLS) crude oil $ 78.33 $ 80.14 $ 96.81 Alaska North Slope (ANS) crude oil $ 80.24 $ 82.36 $ 98.76 Crack Spreads Dated Brent (NYH) 2-1-1 $ 18.24 $ 29.67 $ 40.26 WTI (Chicago) 4-3-1 $ 16.27 $ 23.71 $ 31.56 LLS (Gulf Coast) 2-1-1 $ 18.21 $ 29.13 $ 37.56 ANS (West Coast-LA) 4-3-1 $ 23.36 $ 36.88 $ 41.64 ANS (West Coast-SF) 3-2-1 $ 24.62 $ 36.89 $ 41.89 Crude Oil Differentials Dated Brent (foreign) less WTI $ 4.84 $ 4.97 $ 6.68 Dated Brent less Maya (heavy, sour) $ 12.31 $ 13.71 $ 13.95 Dated Brent less WTS (sour) $ 4.85 $ 4.99 $ 6.98 Dated Brent less ASCI (sour) $ 5.23 $ 5.73 $ 9.68 WTI less WCS (heavy, sour) $ 14.82 $ 18.32 $ 21.30 WTI less Bakken (light, sweet) $ 1.39 $ (1.28) $ (4.05) WTI less Syncrude (light, sweet) $ 0.75 $ (0.91) $ (3.04) WTI less LLS (light, sweet) $ (2.45) $ (2.48) $ (2.22) WTI less ANS (light, sweet) $ (4.36) $ (4.70) $ (4.17) Effective RIN basket price $ 3.75 $ 7.02 $ 7.66 Natural gas (dollars per MMBTU) $ 2.41 $ 2.66 $ 6.54 2024 Compared to 2023 Overview— PBF Energy net loss was $540.2 million for the year ended December 31, 2024 compared to net income of $2,162.0 million for the year ended December 31, 2023.
Year Ended December 31, (dollars per barrel, except as noted) 2025 2024 2023 Dated Brent crude oil $ 69.03 $ 80.72 $ 82.64 West Texas Intermediate (WTI) crude oil $ 64.87 $ 75.87 $ 77.67 Light Louisiana Sweet (LLS) crude oil $ 67.08 $ 78.33 $ 80.14 Alaska North Slope (ANS) crude oil $ 69.67 $ 80.24 $ 82.36 Crack Spreads Dated Brent (NYH) 2-1-1 $ 22.59 $ 18.24 $ 29.67 WTI (Chicago) 4-3-1 $ 18.31 $ 16.27 $ 23.71 LLS (Gulf Coast) 2-1-1 $ 21.76 $ 18.21 $ 29.13 ANS (West Coast-LA) 4-3-1 $ 27.52 $ 23.36 $ 36.88 ANS (West Coast-SF) 3-2-1 $ 30.14 $ 24.62 $ 36.89 Crude Oil Differentials Dated Brent (foreign) less WTI $ 4.16 $ 4.84 $ 4.97 Dated Brent less Maya (heavy, sour) $ 9.31 $ 12.31 $ 13.71 Dated Brent less WTS (sour) $ 4.34 $ 4.85 $ 4.99 Dated Brent less ASCI (sour) $ 4.12 $ 5.23 $ 5.73 WTI less WCS (heavy, sour) $ 12.17 $ 14.82 $ 18.32 WTI less Bakken (light, sweet) $ 1.21 $ 1.39 $ (1.28) WTI less Syncrude (light, sweet) $ 0.97 $ 0.75 $ (0.91) WTI less LLS (light, sweet) $ (2.21) $ (2.45) $ (2.48) WTI less ANS (light, sweet) $ (4.80) $ (4.36) $ (4.70) Effective RIN basket price $ 5.85 $ 3.75 $ 7.02 Natural gas (dollars per MMBTU) $ 3.62 $ 2.41 $ 2.66 2025 Compared to 2024 Overview— PBF Energy net loss was $160.5 million for the year ended December 31, 2025 compared to net loss of $540.2 million for the year ended December 31, 2024.
During the year ended December 31, 2023, we recorded a net gain resulting from the difference between the carrying value and the fair value of the assets associated with the business contributed to SBR, which increased income from operations and net income by $925.1 million and $684.6 million, respectively.
During the year ended December 31, 2023, we recorded a net gain resulting from the difference between the carrying value and the fair value of the assets associated with the business contributed to SBR, which increased income from operations and net income by $925.1 million and $684.6 million, respectively. There were no such gains or losses in 2025.
As of December 31, 2024, a liability for the Tax Receivable Agreement of $293.6 million ($336.6 million and $338.6 million as of December 31, 2023 and December 31, 2022, respectively) reflecting our estimate of the undiscounted amounts that we expect to pay under the agreement.
As of December 31, 2025, a liability for the Tax Receivable Agreement of $168.2 million was recorded ($293.6 million and $336.6 million as of December 31, 2024 and December 31, 2023, respectively) reflecting our estimate of the undiscounted amounts that we expect to pay under the agreement.
Gross refining margin (as described below in Non-GAAP Financial Measures) totaled $2,487.6 million, or $7.51 per barrel of throughput, for the year ended December 31, 2024 compared to $5,287.7 million, or $16.07 per barrel of throughput, for the year ended December 31, 2023, a decrease of approximately $2,800.1 million.
Gross refining margin (as described below in Non-GAAP Financial Measures) totaled $2,347.5 million, or $7.72 per barrel of throughput, for the year ended December 31, 2025 compared to $2,487.6 million, or $7.51 per barrel of throughput, for the year ended December 31, 2024, a decrease of approximately $140.1 million.
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. 86 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, 2024 2023 2022 Reconciliation of net income (loss) to EBITDA and EBITDA excluding special items: Net income (loss) $ (540.2) $ 2,162.0 $ 2,972.8 Add: Depreciation and amortization expense 627.8 571.5 511.1 Add: Interest expense, net 72.0 63.8 246.0 Add: Income tax (benefit) expense (228.4) 723.8 584.8 EBITDA $ (68.8) $ 3,521.1 $ 4,314.7 Special Items: (3) Add: LCM inventory adjustment - SBR (18.9) 38.7 — Add: LIFO inventory decrement 124.5 — — Add: Change in fair value of contingent consideration, net (3.3) (45.8) 48.3 Add: Loss (gain) on formation of SBR equity method investment 8.7 (925.1) — Add: Loss on extinguishment of debt — 5.7 66.1 Add: Gain on land sales — (1.7) — Add: Change in Tax Receivable Agreement liability — (2.0) 290.3 EBITDA excluding special items $ 42.2 $ 2,590.9 $ 4,719.4 Reconciliation of EBITDA to Adjusted EBITDA: EBITDA $ (68.8) $ 3,521.1 $ 4,314.7 Add: Stock based compensation 44.3 51.5 54.3 Add: Change in fair value of catalyst obligations — (1.1) 2.0 Special Items: (3) Add: LCM inventory adjustment - SBR (18.9) 38.7 — Add: LIFO inventory decrement 124.5 — — Add: Change in fair value of contingent consideration, net (3.3) (45.8) 48.3 Add: Loss (gain) on formation of SBR equity method investment 8.7 (925.1) — Add: Loss on extinguishment of debt — 5.7 66.1 Add: Gain on land sales — (1.7) — Add: Change in Tax Receivable Agreement liability — (2.0) 290.3 Adjusted EBITDA $ 86.5 $ 2,641.3 $ 4,775.7 —————————— See Notes to Non-GAAP Financial Measures. 87 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. 86 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, 2025 2024 2023 Reconciliation of net income (loss) to EBITDA and EBITDA excluding special items: Net income (loss) $ (160.5) $ (540.2) $ 2,162.0 Add: Depreciation and amortization expense 644.7 627.8 571.5 Add: Interest expense, net 181.6 72.0 63.8 Add: Income tax (benefit) expense (74.1) (228.4) 723.8 EBITDA $ 591.7 $ (68.8) $ 3,521.1 Special Items: (3) Add: LCM inventory adjustment 313.0 — — Add: LCM inventory adjustment - SBR (10.4) (18.9) 38.7 Add: LIFO inventory decrement 5.4 124.5 — Add: Martinez refinery fire expenses 163.7 — — Add: Gain on insurance recoveries, net (832.5) — — Add: Costs related to RBI initiative 29.6 — — Add: Gain on sale of terminal assets (94.0) — — Add: Change in fair value of contingent consideration, net — (3.3) (45.8) Add: Loss (gain) on formation of SBR equity method investment — 8.7 (925.1) Add: Loss on extinguishment of debt — — 5.7 Add: Gain on land sales — — (1.7) Add: Change in Tax Receivable Agreement liability — — (2.0) EBITDA excluding special items $ 166.5 $ 42.2 $ 2,590.9 Reconciliation of EBITDA to Adjusted EBITDA: EBITDA $ 591.7 $ (68.8) $ 3,521.1 Add: Stock based compensation 39.0 44.3 51.5 Add: Change in fair value of catalyst obligations — — (1.1) Special Items: (3) Add: LCM inventory adjustment 313.0 — — Add: LCM inventory adjustment - SBR (10.4) (18.9) 38.7 Add: LIFO inventory decrement 5.4 124.5 — Add: Martinez refinery fire expenses 163.7 — — Add: Gain on insurance recoveries, net (832.5) — — Add: Costs related to RBI initiative 29.6 — — Add: Gain on sale of terminal assets (94.0) — — Add: Change in fair value of contingent consideration, net — (3.3) (45.8) Add: Loss (gain) on formation of SBR equity method investment — 8.7 (925.1) Add: Loss on extinguishment of debt — — 5.7 Add: Gain on land sales — — (1.7) Add: Change in Tax Receivable Agreement liability — — (2.0) Adjusted EBITDA $ 205.5 $ 86.5 $ 2,641.3 —————————— See Notes to Non-GAAP Financial Measures. 87 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.
During the years ended December 31, 2024 and December 31, 2023, SBR recorded adjustments to the LCM, which increased and decreased its income from operations by $37.7 million and $77.4 million, respectively. Our Equity loss in investee includes our 50% share of these adjustments.
SBR LCM inventory adjustment - During the years ended December 31, 2025, December 31, 2024, and December 31, 2023, SBR recorded adjustments to the LCM reserve, which impacted its income from operations by $20.8 million, $37.7 million, $(77.4) million, respectively. Our Equity loss in investee includes our 50% share of these adjustments.
(4) Represents an adjustment to weighted-average diluted shares outstanding to assume the full exchange of existing PBF LLC Series A Units as described in (1) above. 90 (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, 2024, 2023 and 2022, 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, 2025, 2024 and 2023, respectively.
Liquidity As of December 31, 2024, our operational liquidity was approximately $2.4 billion (as compared to more than $4.6 billion as of December 31, 2023), which consists of approximately $0.5 billion of cash, and more than $1.9 billion of borrowing availability under our Revolving Credit Facility, which includes our cash on hand.
Liquidity As of December 31, 2025, our operational liquidity was approximately $2.3 billion (approximately $2.4 billion as of December 31, 2024), which consists of approximately $0.5 billion of cash, and more than $1.8 billion of borrowing availability under our Revolving Credit Facility, which includes our cash on hand.
Additionally, the WTI/WCS differential decreased to $14.82 per barrel in 2024 compared to $18.32 per barrel in 2023, which unfavorably impacted our cost of heavy Canadian crude.
Additionally, the WTI/WCS differential decreased to $12.17 per barrel in 2025 compared to $14.82 per barrel in 2024, which unfavorably impacted our cost of heavy Canadian crude.
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, 2024 2023 2022 $ per barrel of throughput $ per barrel of throughput $ per barrel of throughput Calculation of consolidated gross margin: Revenues $ 33,115.3 $ 100.08 $ 38,324.8 $ 116.48 $ 46,830.3 $ 138.69 Less: Cost of sales 33,487.5 101.21 35,926.2 109.19 42,151.7 124.84 Consolidated gross margin $ (372.2) $ (1.13) $ 2,398.6 $ 7.29 $ 4,678.6 $ 13.85 Reconciliation of consolidated gross margin to gross refining margin: Consolidated gross margin $ (372.2) $ (1.13) $ 2,398.6 $ 7.29 $ 4,678.6 $ 13.85 Add: Logistics operating expense 135.9 0.41 131.9 0.40 121.4 0.36 Add: Logistics depreciation expense 36.2 0.11 36.1 0.11 36.7 0.11 Less: Logistics gross margin (378.5) (1.15) (384.1) (1.17) (369.3) (1.09) Add: Refining operating expenses 2,487.8 7.52 2,581.3 7.85 2,495.6 7.39 Add: Refining depreciation expense 578.4 1.75 523.9 1.59 466.9 1.38 Gross refining margin $ 2,487.6 $ 7.51 $ 5,287.7 $ 16.07 $ 7,429.9 $ 22.00 Special Items: (3) Add: LIFO inventory decrement 124.5 0.38 — — — — Gross refining margin excluding special items $ 2,612.1 $ 7.89 $ 5,287.7 $ 16.07 $ 7,429.9 $ 22.00 —————————— See Notes to Non-GAAP Financial Measures. 85 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.
The following table presents our GAAP calculation of gross margin and a reconciliation of gross refining margin, and gross refining margin excluding special items, 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, 2025 2024 2023 $ per barrel of throughput $ per barrel of throughput $ per barrel of throughput Calculation of consolidated gross margin: Revenues $ 29,332.3 $ 96.49 $ 33,115.3 $ 100.08 $ 38,324.8 $ 116.48 Less: Cost of sales 29,903.3 98.36 33,487.5 101.21 35,926.2 109.19 Consolidated gross margin $ (571.0) $ (1.87) $ (372.2) $ (1.13) $ 2,398.6 $ 7.29 Reconciliation of consolidated gross margin to gross refining margin: Consolidated gross margin $ (571.0) $ (1.87) $ (372.2) $ (1.13) $ 2,398.6 $ 7.29 Add: Logistics operating expense 116.5 0.38 135.8 0.41 131.9 0.40 Add: Logistics depreciation expense 36.1 0.12 36.2 0.11 36.1 0.11 Less: Logistics gross margin (375.3) (1.24) (378.4) (1.15) (384.1) (1.17) Add: Refining operating expenses 2,547.0 8.38 2,487.8 7.52 2,581.3 7.85 Add: Refining depreciation expense 594.2 1.95 578.4 1.75 523.9 1.59 Gross refining margin $ 2,347.5 $ 7.72 $ 2,487.6 $ 7.51 $ 5,287.7 $ 16.07 Special Items: (3) Add: LCM inventory adjustment 313.0 1.03 — — — — Add: LIFO inventory decrement 5.4 0.02 124.5 0.38 — — Gross refining margin excluding special items $ 2,665.9 $ 8.77 $ 2,612.1 $ 7.89 $ 5,287.7 $ 16.07 —————————— See Notes to Non-GAAP Financial Measures. 85 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.
Net loss attributable to PBF Energy stockholders was $533.8 million, or $(4.60) per diluted share, for the year ended December 31, 2024 ($(4.60) per share on a fully-exchanged, fully-diluted basis based on adjusted fully-converted net loss, or $(3.89) 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) compared to net income attributable to PBF Energy stockholders of $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).
Net loss attributable to PBF Energy stockholders was $158.5 million, or $(1.39) per diluted share, for the year ended December 31, 2025 ($(1.39) per share on a fully-exchanged, fully-diluted basis based on adjusted fully-converted net loss, or $(4.13) 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) compared to net loss attributable to PBF Energy stockholders of $533.8 million, or $(4.60) per diluted share, for the year ended December 31, 2024 ($(4.60) per share on a fully-exchanged, fully-diluted basis based on adjusted fully-converted net loss, or $(3.89) 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).
While the benchmark refinery margins presented below under “Results of Operations—Market Indicators” are representative of the results of our refineries, each refinery’s realized gross margin on a per barrel basis will differ from the benchmark due to a variety of factors affecting the performance of the relevant refinery to its corresponding benchmark.
Our Martinez refinery generally follows the ANS (West Coast) 3-2-1 benchmark refining margin. 70 While the benchmark refinery margins presented below under “Results of Operations—Market Indicators” are representative of the results of our refineries, each refinery’s realized gross margin on a per barrel basis will differ from the benchmark due to a variety of factors affecting the performance of the relevant refinery to its corresponding benchmark.
Adjusted EBITDA is defined as EBITDA before adjustments for items such as stock-based compensation expense, change in the fair value of catalyst obligations, LIFO inventory decrement, our share of the SBR LCM inventory adjustment, changes in the Tax Receivable Agreement liability, net change in the fair value of contingent consideration, loss (gain) on the formation of the SBR equity method investment, loss on extinguishment of debt, gain on land sales, and certain other non-cash items.
Adjusted EBITDA is defined as EBITDA before adjustments for items such as stock-based compensation expense, change in the fair value of catalyst obligations, LCM inventory adjustment, our share of the SBR LCM inventory adjustment, LIFO inventory decrement, expenses associated with the Martinez refinery fire, gain on insurance recoveries, costs related to RBI initiative, gain on sale of our terminal assets, net change in the fair value of contingent consideration, loss (gain) on the formation of the SBR equity method investment, loss on extinguishment of debt, gain on land sales, changes in the Tax Receivable Agreement liability, and certain other non-cash items.
Our margins were positively impacted from our refinery specific slate in the Mid-Continent by an increasing WTI/Bakken differential, which averaged a discount of $1.39 per barrel in the year ended December 31, 2024, as compared to a premium of $1.28 per barrel in the prior year.
Our margins were negatively impacted from our refinery specific slate in the Mid-Continent by a decreasing WTI/Bakken differential, which averaged a discount of $1.21 per barrel in the year ended December 31, 2025, as compared to a discount of $1.39 per barrel in the prior year.
PBF Energy Year Ended December 31, 2024 2023 2022 Revenues $ 33,115.3 $ 38,324.8 $ 46,830.3 Cost and expenses: Cost of products and other 30,266.7 32,671.3 39,049.1 Operating expenses (excluding depreciation and amortization expense as reflected below) 2,606.2 2,694.9 2,599.0 Depreciation and amortization expense 614.6 560.0 503.6 Cost of sales 33,487.5 35,926.2 42,151.7 General and administrative expenses (excluding depreciation and amortization expense as reflected below) 260.4 362.5 468.7 Depreciation and amortization expense 13.2 11.5 7.5 Change in fair value of contingent consideration, net (3.3) (45.8) 48.3 Equity loss in investee 47.4 45.3 — Loss (gain) on formation of SBR equity method investment 8.7 (925.1) — Loss (gain) on sale of assets 0.4 (1.3) 0.9 Total cost and expenses 33,814.3 35,373.3 42,677.1 Income (loss) from operations (699.0) 2,951.5 4,153.2 Other income (expense): Interest expense (net of interest income of $51.2, $75.0, and $20.6, respectively) (72.0) (63.8) (246.0) Change in Tax Receivable Agreement liability — 2.0 (290.3) Change in fair value of catalyst obligations — 1.1 (2.0) Loss on extinguishment of debt — (5.7) (66.1) Other non-service components of net periodic benefit cost 2.4 0.7 8.8 Income (loss) before income taxes (768.6) 2,885.8 3,557.6 Income tax (benefit) expense (228.4) 723.8 584.8 Net income (loss) (540.2) 2,162.0 2,972.8 Less: net income (loss) attributable to noncontrolling interests (6.4) 21.5 96.0 Net income (loss) attributable to PBF Energy Inc. stockholders $ (533.8) $ 2,140.5 $ 2,876.8 Consolidated gross margin $ (372.2) $ 2,398.6 $ 4,678.6 Gross refining margin (1) $ 2,487.6 $ 5,287.7 $ 7,429.9 Net income available to Class A common stock per share: Basic $ (4.59) $ 17.13 $ 23.47 Diluted $ (4.60) $ 16.52 $ 22.84 —————————— (1) See Non-GAAP Financial Measures. 75 Operating Highlights Year Ended December 31, 2024 2023 2022 Key Operating Information Production (bpd in thousands) 913.1 918.3 937.1 Crude oil and feedstocks throughput (bpd in thousands) 904.0 909.4 925.1 Total crude oil and feedstocks throughput (millions of barrels) 330.9 329.0 337.7 Consolidated gross margin per barrel of throughput $ (1.13) $ 7.29 $ 13.85 Gross refining margin, excluding special items, per barrel of throughput (1) $ 7.89 $ 16.07 $ 22.00 Refinery operating expense, per barrel of throughput $ 7.52 $ 7.85 $ 7.39 Crude and feedstocks (% of total throughput) (2) Heavy 31 % 27 % 32 % Medium 38 % 35 % 36 % Light 17 % 20 % 18 % Other feedstocks and blends 14 % 18 % 14 % Total throughput 100 % 100 % 100 % Yield (% of total throughput) Gasoline and gasoline blendstocks 47 % 47 % 47 % Distillates and distillate blendstocks 34 % 34 % 35 % Lubes 1 % 1 % 1 % Chemicals 1 % 1 % 1 % Other 18 % 18 % 17 % Total yield 101 % 101 % 101 % —————————— (1) See Non-GAAP Financial Measures.
PBF Energy Year Ended December 31, 2025 2024 2023 Revenues $ 29,332.3 $ 33,115.3 $ 38,324.8 Cost and expenses: Cost of products and other 26,627.0 30,266.7 32,671.3 Operating expenses (excluding depreciation and amortization expense as reflected below) 2,646.0 2,606.2 2,694.9 Depreciation and amortization expense 630.3 614.6 560.0 Cost of sales 29,903.3 33,487.5 35,926.2 General and administrative expenses (excluding depreciation and amortization expense as reflected below) 332.3 260.4 362.5 Depreciation and amortization expense 14.4 13.2 11.5 Gain on insurance recoveries, net (832.5) — — Change in fair value of contingent consideration, net — (3.3) (45.8) Equity loss in investee 62.2 47.4 45.3 Loss (gain) on formation of SBR equity method investment — 8.7 (925.1) (Gain) loss on sale of assets (93.1) 0.4 (1.3) Total cost and expenses 29,386.6 33,814.3 35,373.3 Income (loss) from operations (54.3) (699.0) 2,951.5 Other income (expense): Interest expense (net of interest income of $24.3, $51.2, and $75.0, respectively) (181.6) (72.0) (63.8) Change in Tax Receivable Agreement liability — — 2.0 Change in fair value of catalyst obligations — — 1.1 Loss on extinguishment of debt — — (5.7) Other non-service components of net periodic benefit cost 1.3 2.4 0.7 Income (loss) before income taxes (234.6) (768.6) 2,885.8 Income tax (benefit) expense (74.1) (228.4) 723.8 Net income (loss) (160.5) (540.2) 2,162.0 Less: net income (loss) attributable to noncontrolling interests (2.0) (6.4) 21.5 Net income (loss) attributable to PBF Energy Inc. stockholders $ (158.5) $ (533.8) $ 2,140.5 Consolidated gross margin $ (571.0) $ (372.2) $ 2,398.6 Gross refining margin (1) $ 2,347.5 $ 2,487.6 $ 5,287.7 Net income (loss) available to Class A common stock per share: Basic $ (1.39) $ (4.59) $ 17.13 Diluted $ (1.39) $ (4.60) $ 16.52 —————————— (1) See Non-GAAP Financial Measures. 75 Operating Highlights Year Ended December 31, 2025 2024 2023 Key Operating Information Production (bpd in thousands) 838.5 913.1 918.3 Crude oil and feedstocks throughput (bpd in thousands) 832.9 904.0 909.4 Total crude oil and feedstocks throughput (millions of barrels) 304.0 330.9 329.0 Consolidated gross margin per barrel of throughput $ (1.87) $ (1.13) $ 7.29 Gross refining margin, excluding special items, per barrel of throughput (1) $ 8.77 $ 7.89 $ 16.07 Refinery operating expense, per barrel of throughput $ 8.38 $ 7.52 $ 7.85 Crude and feedstocks (% of total throughput) (2) Heavy 25 % 31 % 27 % Medium 37 % 38 % 35 % Light 21 % 17 % 20 % Other feedstocks and blends 17 % 14 % 18 % Total throughput 100 % 100 % 100 % Yield (% of total throughput) Gasoline and gasoline blendstocks 45 % 47 % 47 % Distillates and distillate blendstocks 35 % 34 % 34 % Lubes 1 % 1 % 1 % Chemicals 1 % 1 % 1 % Other 19 % 18 % 18 % Total yield 101 % 101 % 101 % —————————— (1) See Non-GAAP Financial Measures.
These assumptions are consistent with the assumption in clause 1 above that all PBF LLC Series A Units are exchanged for shares of PBF Energy Class A common stock, as the assumed exchange would change the amount of PBF Energy’s earnings that are subject to corporate income tax. 83 The following table reconciles PBF Energy’s Adjusted Fully-Converted results with its results presented in accordance with GAAP for the years ended December 31, 2024, 2023 and 2022 (in millions, except share and per share amounts): Year Ended December 31, 2024 2023 2022 Net income (loss) attributable to PBF Energy Inc. stockholders $ (533.8) $ 2,140.5 $ 2,876.8 Less: Income allocated to participating securities 0.1 — — Income (loss) available to PBF Energy Inc. stockholders - basic (533.9) 2,140.5 2,876.8 Add: Net income (loss) attributable to noncontrolling interest (1) (6.0) 20.5 27.9 Less: Income tax benefit (expense) (2) 1.6 (5.3) (7.2) Adjusted fully-converted net income (loss) $ (538.3) $ 2,155.7 $ 2,897.5 Special Items: (3) Add: LCM inventory adjustment - SBR (18.9) 38.7 — Add: LIFO inventory decrement 124.5 — — Add: Change in fair value of contingent consideration, net (3.3) (45.8) 48.3 Add: Loss (gain) on formation of SBR equity method investment 8.7 (925.1) — Add: Loss on extinguishment of debt and termination of Inventory Intermediation Agreement — 19.2 66.1 Add: Gain on land sales — (1.7) — Add: Change in Tax Receivable Agreement liability — (2.0) 290.3 Add: Net tax benefit on remeasurement of deferred tax assets — — (233.8) Less: Recomputed income tax on special items (28.8) 238.3 (104.9) Adjusted fully-converted net income (loss) excluding special items $ (456.1) $ 1,477.3 $ 2,963.5 Weighted-average shares outstanding of PBF Energy Inc. 116,248,827 124,953,858 122,598,076 Conversion of PBF LLC Series A Units (4) 862,780 899,519 917,991 Common stock equivalents (5) — 4,656,071 3,344,039 Fully-converted shares outstanding—diluted 117,111,607 130,509,448 126,860,106 Diluted net income (loss) per share $ (4.60) $ 16.52 $ 22.84 Adjusted fully-converted net income (loss) per fully exchanged, fully diluted shares outstanding (5) $ (4.60) $ 16.52 $ 22.84 Adjusted fully-converted net income (loss) excluding special items per fully exchanged, fully diluted shares outstanding (3) (5) $ (3.89) $ 11.32 $ 23.36 —————————— See Notes to Non-GAAP Financial Measures. 84 Gross Refining Margin and Gross Refining Margin Excluding Special Items Gross refining margin is defined as consolidated gross margin excluding refining depreciation, refining operating expenses, and gross margin of the Logistic segment.
These assumptions are consistent with the assumption in clause 1 above that all PBF LLC Series A Units are exchanged for shares of PBF Energy Class A common stock, as the assumed exchange would change the amount of PBF Energy’s earnings that are subject to corporate income tax. 83 The following table reconciles PBF Energy’s Adjusted Fully-Converted results with its results presented in accordance with GAAP for the years ended December 31, 2025, 2024 and 2023 (in millions, except share and per share amounts): Year Ended December 31, 2025 2024 2023 Net income (loss) attributable to PBF Energy Inc. stockholders $ (158.5) $ (533.8) $ 2,140.5 Less: Income allocated to participating securities 0.1 0.1 — Income (loss) available to PBF Energy Inc. stockholders - basic (158.6) (533.9) 2,140.5 Add: Net income (loss) attributable to noncontrolling interest (1) (2.1) (6.0) 20.5 Less: Income tax benefit (expense) (2) 0.6 1.6 (5.3) Adjusted fully-converted net income (loss) $ (160.1) $ (538.3) $ 2,155.7 Special Items: (3) Add: LCM inventory adjustment 313.0 — — Add: LCM inventory adjustment - SBR (10.4) (18.9) 38.7 Add: LIFO inventory decrement 5.4 124.5 — Add: Martinez refinery fire expenses 163.7 — — Add: Gain on insurance recoveries, net (832.5) — — Add: Costs related to RBI initiative 29.6 — — Add: Gain on sale of terminal assets (94.0) — — Add: Change in fair value of contingent consideration, net — (3.3) (45.8) Add: Loss (gain) on formation of SBR equity method investment — 8.7 (925.1) Add: Loss on extinguishment of debt and termination of Inventory Intermediation Agreement — — 19.2 Add: Gain on land sales — — (1.7) Add: Change in Tax Receivable Agreement liability — — (2.0) Less: Recomputed income tax on special items 110.7 (28.8) 238.3 Adjusted fully-converted net income (loss) excluding special items $ (474.6) $ (456.1) $ 1,477.3 Weighted-average shares outstanding of PBF Energy Inc. 114,052,733 116,248,827 124,953,858 Conversion of PBF LLC Series A Units (4) 862,780 862,780 899,519 Common stock equivalents (5) — — 4,656,071 Fully-converted shares outstanding—diluted 114,915,513 117,111,607 130,509,448 Diluted net income (loss) per share $ (1.39) $ (4.60) $ 16.52 Adjusted fully-converted net income (loss) per fully exchanged, fully diluted shares outstanding (5) $ (1.39) $ (4.60) $ 16.52 Adjusted fully-converted net income (loss) excluding special items per fully exchanged, fully diluted shares outstanding (3) (5) $ (4.13) $ (3.89) $ 11.32 —————————— See Notes to Non-GAAP Financial Measures. 84 Gross Refining Margin and Gross Refining Margin Excluding Special Items Gross refining margin is defined as consolidated gross margin excluding refining depreciation, refining operating expenses, and gross margin of the Logistics segment.
Additionally, the WTI/Syncrude differential averaged a discount of $0.75 per barrel for the year ended December 31, 2024 as compared to a premium of $0.91 per barrel in the prior year.
However, the WTI/Syncrude differential averaged a discount of $0.97 per barrel for the year ended December 31, 2025 as compared to a discount of $0.75 per barrel in the prior year.
Equity loss in investee — There was a loss of $47.4 million and $45.3 million for the years ended December 31, 2024 and December 31, 2023, respectively, related to our equity share of our investments in SBR.
Equity loss in investee — There was a loss of $62.2 million and $47.4 million for the years ended December 31, 2025 and December 31, 2024, respectively, related to our equity share of our investment in SBR.
Across the Mid-Continent, the WTI (Chicago) 4-3-1 industry crack spread was $16.27 per barrel, or 31.4% lower, in the year ended December 31, 2024, as compared to $23.71 per barrel in the prior year.
Across the Mid-Continent, the WTI (Chicago) 4-3-1 industry crack spread was $18.31 per barrel, or 12.5% higher, in the year ended December 31, 2025, as compared to $16.27 per barrel in the prior year.
On the Gulf Coast, the LLS (Gulf Coast) 2-1-1 industry crack spread was $18.21 per barrel, or 37.5% lower, in the year ended December 31, 2024 as compared to $29.13 per barrel in the prior year.
On the Gulf Coast, the LLS (Gulf Coast) 2-1-1 industry crack spread was $21.76 per barrel, or 19.5% higher, in the year ended December 31, 2025 as compared to $18.21 per barrel in the prior year.
As the sole managing member of PBF LLC, PBF Energy operates and controls all of the business and affairs of PBF LLC and its subsidiaries. PBF Energy consolidates the financial results of PBF LLC and its subsidiaries.
Noncontrolling Interest— PBF Energy is the sole managing member of, and has a controlling interest in, PBF LLC. As the sole managing member of PBF LLC, PBF Energy operates and controls all of the business and affairs of PBF LLC and its subsidiaries. PBF Energy consolidates the financial results of PBF LLC and its subsidiaries.
December 31, December 31, 2024 2023 Balance Sheet Data: Cash and cash equivalents $ 536.1 $ 1,783.5 Inventories 2,595.3 3,183.1 Total assets 12,703.2 14,387.8 Total debt 1,457.3 1,245.9 Net debt 921.2 (537.6) Total equity 5,678.6 6,631.3 Total equity excluding special items (6) 4,686.8 5,557.4 Total capitalization 7,135.9 7,877.2 Total debt to capitalization ratio 20 % 16 % Total debt to capitalization ratio, excluding special items (6) 24 % 18 % Net debt to capitalization ratio* 14 % (9) % Net debt to capitalization ratio, excluding special items* (6) 16 % (11) % * Negative ratio exists at December 31, 2023 as cash was in excess of debt. —————————— See Notes to Non-GAAP Financial Measures. 88 Notes to Non-GAAP Financial Measures The following notes are applicable to the Non-GAAP Financial Measures above: (1) Represents the elimination of the noncontrolling interest associated with the ownership by the members of PBF LLC other than PBF Energy, as if such members had fully exchanged their PBF LLC Series A Units for shares of PBF Energy Class A common stock.
December 31, December 31, 2025 2024 Balance Sheet Data: Cash and cash equivalents $ 527.9 $ 536.1 Inventories 2,563.1 2,595.3 Total assets 13,019.9 12,703.2 Total debt 2,148.3 1,457.3 Net debt 1,620.4 921.2 Total equity 5,449.9 5,678.6 Total equity excluding special items (6) 4,143.5 4,686.8 Total capitalization 7,598.2 7,135.9 Total debt to capitalization ratio 28 % 20 % Total debt to capitalization ratio, excluding special items (6) 34 % 24 % Net debt to capitalization ratio 23 % 14 % Net debt to capitalization ratio, excluding special items (6) 28 % 16 % —————————— See Notes to Non-GAAP Financial Measures. 88 Notes to Non-GAAP Financial Measures The following notes are applicable to the Non-GAAP Financial Measures above: (1) Represents the elimination of the noncontrolling interest associated with the ownership by the members of PBF LLC other than PBF Energy, as if such members had fully exchanged their PBF LLC Series A Units for shares of PBF Energy Class A common stock.
During the year ended December 31, 2023, we purchased 12,367,073 shares of PBF Energy's Class A common stock for $532.5 million, inclusive of commissions paid, through open market transactions. During the year ended December 31, 2022, we purchased 4,192,555 shares of PBF Energy's Class A common stock for $156.4 million, inclusive of commissions paid, through open market transactions.
During the year ended December 31, 2024, we purchased 7,554,269 shares of PBF Energy's Class A common stock for $329.1 million, inclusive of commissions paid, through open market transactions. During the year ended December 31, 2023, we purchased 12,367,073 shares of PBF Energy's Class A common stock for $532.5 million, inclusive of commissions paid, through open market transactions.
Loss (gain) on sale of assets — There was a net loss of $0.4 million for the year ended December 31, 2024 related primarily to the sale of non-operating refinery assets. There was a net gain of $1.3 million for the year ended December 31, 2023 related primarily to the sale of a parcel of land at our Torrance refinery.
(Gain) loss on sale of assets — There was a net gain of $93.1 million for the year ended December 31, 2025 primarily related to the sale of terminal assets. There was a net loss of $0.4 million for the year ended December 31, 2024 related primarily to the sale of non-operating refinery assets.
Of the total $2,606.2 million in operating expenses, $2,487.8 million, or $7.52 per barrel of throughput, related to expenses incurred by the Refining segment, while the remaining $118.4 million related to expenses incurred by the Logistics segment ($2,581.3 million or $7.85 per barrel of throughput, and $113.6 million of operating expenses for the year ended December 31, 2023 related to the Refining and Logistics segments, respectively).
Of the total $2,646.0 million in operating expenses, $2,547.0 million, or $8.38 per barrel of throughput, related to expenses incurred by the Refining segment, while the remaining $99.0 million related to expenses incurred by the Logistics segment ($2,487.8 million or $7.52 per barrel of throughput, and $118.4 million of operating expenses for the year ended December 31, 2024 related to the Refining and Logistics segments, respectively).
Based on this reconfiguration and subsequent restart of several processing units, our East Coast throughput capacity currently approximates 335,000 barrels per day. 69 Tax Receivable Agreement In connection with our IPO, we entered into a Tax Receivable Agreement pursuant to which we are required to pay the members of PBF LLC or their permitted assignees, who exchange their units for PBF Energy Class A common stock or whose units PBF Energy purchases, approximately 85% of the cash savings in income taxes that we realize as a result of the increase in the tax basis of our interest in PBF LLC, including tax benefits attributable to payments made under the Tax Receivable Agreement.
Tax Receivable Agreement In connection with our IPO, we entered into a Tax Receivable Agreement pursuant to which we are required to pay the members of PBF LLC or their permitted assignees, who exchange their units for PBF Energy Class A common stock or whose units PBF Energy purchases, approximately 85% of the cash savings in income taxes that we realize as a result of the increase in the tax basis of our interest in PBF LLC, including tax benefits attributable to payments made under the Tax Receivable Agreement.
Overall average throughput rates at our refineries were slightly lower in the year ended December 31, 2024 due to increased maintenance activity and lower demand compared to the same period in 2023. We plan to continue operating our refineries based on demand and current market conditions.
Overall average throughput rates at our refineries were lower in the year ended December 31, 2025 primarily due to unplanned downtime at our West Coast refineries when compared to the same period in 2024. We plan to continue operating our refineries based on demand and current market conditions.
Additional Information on Indebtedness Our debt, including our Revolving Credit Facility and senior notes, include certain typical financial covenants and restrictions on our subsidiaries’ ability to, among other things, incur or guarantee new debt, engage in certain business activities including transactions with affiliates and asset sales, make investments or distributions, engage in mergers or pay dividends in certain circumstances.
The borrowing base is subject to customary reserves and eligibility criteria and in any event cannot exceed $3.5 billion. 94 Additional Information on Indebtedness Our debt, including our Revolving Credit Facility and senior notes, include certain typical financial covenants and restrictions on our subsidiaries’ ability to, among other things, incur or guarantee new debt, engage in certain business activities including transactions with affiliates and asset sales, make investments or distributions, engage in mergers or pay dividends in certain circumstances.