Biggest changeOur 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.
Biggest changeOur operating cash flows for the year ended December 31, 2024 included depreciation and amortization of $643.0 million, pension and other post-retirement benefit costs of $51.9 million, loss from equity method investment of $47.4 million, stock-based compensation of $44.3 million, loss on formation of the SBR equity method investment of $8.7 million, and loss on sale of assets of $0.4 million, partially offset by our net loss of $540.2 million, deferred income taxes of $239.2 million, and a net change in the fair value of the Martinez Contingent Consideration of $3.3 million.
These products are priced at a significant discount to RBOB and ULSD. • 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 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.
Our operating cash flows for the year ended December 31, 2023 included our net income of $2,162.0 million, depreciation and amortization of $591.6 million, deferred income taxes of $537.0 million, stock-based compensation of $51.5 million, pension and other post-retirement benefit costs of $47.9 million, loss from equity method investment of $45.3 million and loss on extinguishment of debt primarily related to the redemption of our 2025 Senior Notes and the amendment and restatement of the Revolving Credit Facility of $5.7 million, partially offset by a gain on formation of the SBR equity method investment of $925.1 million, net change in the fair value of the Martinez Contingent Consideration of $45.8 million, change in the Tax Receivable Agreement liability of $2.0 million, gain on sale of assets of $1.3 million, and a change in the fair value of our catalyst obligations of $1.1 million.
Our operating cash flows for the year ended December 31, 2023 included our net income of $2,162.0 million, depreciation and amortization of $591.6 million, deferred income taxes of $537.0 million, stock-based compensation of $51.5 million, pension and other post-retirement benefit costs of $47.9 million, loss from equity method investment of $45.3 million and loss on extinguishment of debt primarily related to the redemption of our 2025 Senior Notes and the amendment and restatement of the Revolving Credit Facility of $5.7 million, partially offset by a gain on formation of the SBR equity method investment of $925.1 million, net change in the fair value of the Martinez Contingent Consideration of $45.8 million, change in the Tax Receivable Agreement liability of $2.0 million, gain on sale of assets of $1.3 million, and changes in the fair value of our catalyst obligations of $1.1 million.
Merger Transaction On November 30, 2022, PBF Energy, PBF LLC, PBFX Holdings Inc., a Delaware corporation and wholly-owned subsidiary of PBF LLC (“PBFX Holdings”), Riverlands Merger Sub LLC, a Delaware limited liability company and wholly owned subsidiary of PBF LLC, PBFX, and PBF Logistics GP LLC closed on a definitive agreement (the “Merger Agreement”) pursuant to which PBF Energy and PBF LLC acquired all of the publicly held common units in PBFX representing limited partner interests in the master limited partnership not already owned by certain wholly-owned subsidiaries of PBF Energy and its affiliates (the “Merger Transaction”).
Merger Transaction On November 30, 2022, PBF Energy, PBF LLC, PBFX Holdings Inc., a Delaware corporation and wholly-owned subsidiary of PBF LLC (“PBFX Holdings”), Riverlands Merger Sub LLC, a Delaware limited liability company and wholly owned subsidiary of PBF LLC, PBFX, and PBFX GP closed on a definitive agreement (the “Merger Agreement”) pursuant to which PBF Energy and PBF LLC acquired all of the publicly held common units in PBFX representing limited partner interests in the master limited partnership not already owned by certain wholly-owned subsidiaries of PBF Energy and its affiliates (the “Merger Transaction”).
The net cash flows used in investing activities for the year ended December 31, 2023 was comprised of capital expenditures totaling $659.6 million, expenditures for refinery turnarounds of $473.5 million, expenditures for other assets of $40.5 million and contributions to our equity method investee of $15.4 million, partially offset by return of capital from our equity method investee of $846.0 million and proceeds from the sale of assets of $4.4 million.
Net cash used in investing activities for the year ended December 31, 2023 was comprised of capital expenditures totaling $659.6 million, expenditures for refinery turnarounds of $473.5 million, expenditures for other assets of $40.5 million, contributions to our equity method investee of $15.4 million, partially offset by return of capital from our equity method investee of $846.0 million and proceeds from the sale of assets of $4.4 million.
Based on this reconfiguration and subsequent restart of several processing units, our East Coast throughput capacity currently approximates 335,000 barrels per day. 67 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.
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.
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.
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 refining operating expenses and depreciation.
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.
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. 82 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 reflect an assumed exchange of all PBF LLC Series A Units for shares of PBF Energy Class A common stock.
Our assumptions incorporate inherent uncertainties that are at times difficult to predict and could result in impairment charges or accelerated depreciation in future periods if actual results materially differ from the estimated assumptions used. 99 Income Taxes and Tax Receivable Agreement As a result of PBF Energy’s acquisition of PBF LLC Series A Units or exchanges of PBF LLC Series A Units for PBF Energy Class A common stock, it expects to benefit from amortization and other tax deductions reflecting the step up in tax basis in the acquired assets.
Our assumptions incorporate inherent uncertainties that are at times difficult to predict and could result in impairment charges or accelerated depreciation in future periods if actual results materially differ from the estimated assumptions used. 98 Income Taxes and Tax Receivable Agreement As a result of PBF Energy’s acquisition of PBF LLC Series A Units or exchanges of PBF LLC Series A Units for PBF Energy Class A common stock, it expects to benefit from amortization and other tax deductions reflecting the step up in tax basis in the acquired assets.
Income tax expense— PBF LLC is organized as a limited liability company and PBFX is a partnership, both of which are treated as “flow-through” entities for federal income tax purposes and therefore are not subject to income tax.
Income tax (benefit) expense— PBF LLC is organized as a limited liability company and PBFX is a partnership, both of which are treated as “flow-through” entities for federal income tax purposes and therefore are not subject to income tax.
PBFX operates certain logistical assets such as crude oil and refined products terminals, pipelines, and storage facilities, which represent the Logistics segment. 64 Factors Affecting Comparability Our results over the past three years have been affected by the following events, the understanding of which will aid in assessing the comparability of our period to period financial performance and financial condition.
PBFX operates certain logistical assets such as crude oil and refined products terminals, pipelines, and storage facilities, which represent the Logistics segment. 66 Factors Affecting Comparability Our results over the past three years have been affected by the following events, the understanding of which will aid in assessing the comparability of our period to period financial performance and financial condition.
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.
Our Martinez refinery has a product slate of approximately 58% gasoline and 31% distillate with the remaining portion of the product slate comprised of lower-value products (4% LPG, 3% black oil petroleum coke and 4% other). For this reason, we believe the ANS (West Coast) 3-2-1 is an appropriate benchmark industry refining margin.
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.
We define light crude oil as crude oil with an API gravity higher than 35 degrees. 76 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.
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.
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.
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.
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.
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.
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.
We continually monitor our market risk exposure for market developments that could introduce significant volatility in the financial markets. 69 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. 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.
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.
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.
PBF Energy’s Consolidated Financial Statements do not reflect any benefit or provision for income taxes on the pre-tax income or loss attributable to the noncontrolling interests in PBF LLC (although, as described above, PBF LLC must make tax distributions to all its members on a pro-rata basis).
PBF Energy’s Consolidated Financial Statements do not reflect any benefit or provision for income taxes on the pre-tax income or loss attributable to the noncontrolling interest in PBF LLC (although, as described above, PBF LLC must make tax distributions to all its members on a pro-rata basis).
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.
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.
General and administrative costs are comprised of personnel, facilities and other infrastructure costs necessary to support our refineries and related logistics assets.
General and administrative expenses are comprised of personnel, facilities, and other infrastructure costs necessary to support our refineries and related logistics assets.
Refer to “Note 11 - Commitments and Contingencies” and “Note 18 - Income Taxes” of our Notes to the Consolidated Financial statements for further discussion of the Tax Receivable Agreement. The short-term portion of our Tax Receivable Agreement obligation at December 31, 2023 was paid in January 2024.
Refer to “Note 11 - Commitments and Contingencies” and “Note 18 - Income Taxes” of our Notes to the Consolidated Financial statements for further discussion of the Tax Receivable Agreement. The short-term portion of our Tax Receivable Agreement obligation at December 31, 2024 was paid in January 2025.
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.
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.
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.
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.
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.
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.
Some 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 and its impacts 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, the outbreak of armed hostilities in the middle east and disruptions in international shipping resulting from recent attacks by armed groups on cargo ships in the Red Sea, 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; 62 • 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 and processing 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, 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; 63 • 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.
Some 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.
(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, 2023.
(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.
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.
Material Cash Requirements Our material cash requirements include the following known contractual and other obligations as of December 31, 2024 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 these related party transactions are eliminated upon consolidation of our financial statements.
For the year ended December 31, 2023, net cash used in financing activities consisted of the redemption of our 2025 Senior Notes of $666.2 million, share repurchases of PBF Energy’s Class A common stock of $532.5 million, redemption of the PBFX 2023 Senior Notes of $525.0 million, dividends and distributions of $111.1 million, payments related to the Martinez Contingent Consideration of $80.1 million, deferred financing costs and other costs of $35.8 million, payments on finance leases of $14.1 million, and settlement of the final precious metal catalyst obligation of $3.1 million, partially offset by cash proceeds of $496.6 million from the issuance of the 2030 Senior Notes, net of discount, transactions made in connection with stock-based compensation plans of $38.3 million, and proceeds from insurance premium financing of $13.0 million.
For the year ended December 31, 2023, net cash used in financing activities consisted of the redemption of our 2025 Senior Notes of $666.2 million, share repurchases of PBF Energy’s Class A common stock of $532.5 million, redemption of the PBFX 2023 Senior Notes of $525.0 million, dividends and distributions of $111.1 million, payments related to the Martinez Contingent Consideration of $80.1 million, deferred financing costs and other costs of $35.8 million, payments on finance leases of $14.1 million, and settlement of the final precious metal catalyst obligation of $3.1 million, partially offset by cash proceeds of $496.6 million from the issuance of the 2030 Senior Notes, net of discount, transactions made in connection with stock-based compensation plans of $38.3 million, and proceeds from insurance premium financing of $13.0 million. 93 Net cash used in financing activities was $1,420.0 million for the year ended December 31, 2023 compared to net cash used in financing activities of $2,899.0 million for the year ended December 31, 2022.
Net tax benefit on remeasurement of deferred tax assets - The deferred tax valuation allowance was reduced to zero as of December 31, 2022, therefore, there was no impact to our financial statements related to the remeasurement of deferred tax assets as of December 31, 2023.
Net tax benefit on remeasurement of deferred tax assets - The deferred tax valuation allowance was reduced to zero as of December 31, 2022, therefore, there was no impact to our financial statements related to the remeasurement of deferred tax assets as of December 31, 2024 and December 31, 2023.
Our refineries have a combined processing capacity, known as throughput, of approximately 1,000,000 bpd, and a weighted-average Nelson Complexity Index of 12.7 based on current operating conditions.
Our refineries have a combined processing capacity, known as throughput, of approximately 1,000,000 bpd, and a weighted-average Nelson Complexity Index of 12.8 based on current operating conditions.
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.
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.
PBF Energy’s weighted-average equity noncontrolling interest ownership percentage in PBF LLC for both the year ended December 31, 2023 and 2022 was approximately 0.7%.
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%.
These products are priced at a significant discount to gasoline and CARB diesel. 72 Results of Operations The tables below reflect our consolidated financial and operating highlights for the years ended December 31, 2023, 2022 and 2021 (amounts in millions, except per share data). We operate in two reportable business segments: Refining and Logistics.
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.
(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.
(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.
Cash Flows from Investing Activities Net cash used in investing activities was $338.6 million for the year ended December 31, 2023 compared to $1,010.9 million for the year ended December 31, 2022.
Net cash used in investing activities was $338.6 million for the year ended December 31, 2023 compared to $1,010.9 million for the year ended December 31, 2022.
Capital spending also included costs associated with safety related enhancements and facility improvements at our refineries and logistics assets. We currently expect to spend an aggregate of approximately $800.0 million to $850.0 million in 2024 for facility improvements and refinery maintenance and turnarounds, as well as expenditures to meet environmental, regulatory and safety requirements.
Capital spending also included costs associated with safety related enhancements and facility improvements at our refineries and logistics assets. We currently expect to spend an aggregate of approximately $850.0 million to $900.0 million in 2025 for facility improvements and refinery maintenance and turnarounds, as well as expenditures to meet environmental, regulatory and safety requirements.
Adjusted EBITDA is defined as EBITDA before adjustments for items such as stock-based compensation expense, change in the fair value of catalyst obligations, the write down of inventory to the LCM, our share of the SBR LCM inventory adjustment, changes in the Tax Receivable Agreement liability, net change in the fair value of contingent consideration, gain on land sales, loss (gain) on extinguishment of debt, gain on the formation of the SBR equity method investment 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, 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.
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, including PBFX.
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.
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, PBF Energy recorded a change in the Tax Receivable Agreement liability that decreased income before taxes and net income by $290.3 million and $215.1 million, respectively.
The net income attributable to PBF Energy stockholders represents PBF Energy’s equity interest in PBF LLC’s pre-tax income, less applicable income tax expense.
The net income (loss) attributable to PBF Energy stockholders represents PBF Energy’s equity interest in PBF LLC’s pre-tax income (loss), less applicable income tax (benefit) expense.
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.
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.
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.
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.
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.
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.
Overall average throughput rates were lower in the year ended December 31, 2023 due to increased maintenance activity and lower demand compared to the same period in 2022. We plan to continue operating our refineries based on demand and current market conditions.
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.
Average industry margins were unfavorable during the year ended December 31, 2023 compared to the prior year, primarily due to decreased refining margins as a result of unfavorable movements in crack spreads and crude oil differentials at the majority of our refineries.
Average industry margins were unfavorable during the year ended December 31, 2024 in comparison to the prior year, primarily due to decreased refining margins as a result of unfavorable movements in crack spreads and crude oil differentials at the majority of our refineries.
(Gain) loss on sale of 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. There was a loss of $0.9 million for the year ended December 31, 2022 related primarily to the sale of non-operating refinery assets.
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 on formation of SBR equity method investment - 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 outstanding borrowings under the revolving credit facilities as of December 31, 2023 or December 31, 2022. 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 $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.
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 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.
As of December 31, 2023, $43.0 million of the Tax Receivable Agreement obligation was recorded as a Current liability and represents the amount paid in January 2024 related to the 2022 tax year. As future taxable income is recognized, increases in our Tax Receivable Agreement liability may be necessary in conjunction with the revaluation of deferred tax assets.
As of December 31, 2024, $125.4 million of the Tax Receivable Agreement obligation was recorded as a Current liability and represents the amount paid in January 2025 related to the 2023 tax year. As future taxable income is recognized, increases in our Tax Receivable Agreement liability may be necessary in conjunction with the revaluation of deferred tax assets.
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.
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.
Our margins were positively impacted from our refinery specific slate in the Mid-Continent by an increasing WTI/Bakken differential, which averaged a premium of $1.28 per barrel in the year ended December 31, 2023, as compared to a premium of $4.05 per barrel in the prior year.
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.
Gain on formation of SBR equity method investment — There was a gain of $925.1 million for the year ended December 31, 2023, resulting from the difference between the carrying value and fair value of the assets associated with the business contributed to SBR.
There was a gain of $925.1 million for the year ended December 31, 2023, resulting from the difference between the carrying value and fair value of the assets associated with the business contributed to SBR.
(3) Special items: LCM Inventory Adjustment - LCM is a GAAP requirement related to inventory valuation that mandates inventory to be stated at the lower of cost or market. Our inventories are stated at the lower of cost or market.
(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.
Changes in the Tax Receivable Agreement liability for the year ended December 31, 2022 represented a charge of $290.3 million as a result of changes in the deferred tax asset valuation allowance recorded in accordance with Accounting Standards Codification (“ASC”) 740, Income Taxes (“ASC 740”), related to the reduction of deferred tax assets associated with the payments made or expected to be made in connection with the Tax Receivable Agreement liability.
Changes in the Tax Receivable Agreement liability for the year ended December 31, 2023 represented a benefit of $2.0 million as a result of changes in the deferred tax asset valuation allowance recorded in accordance with Accounting Standards Codification (“ASC”) 740, Income Taxes (“ASC 740”), related to the reduction of deferred tax assets associated with the payments made or expected to be made in connection with the Tax Receivable Agreement liability.
In connection with this investment, we contributed the SBR business, with an estimated fair value of $1.69 billion, excluding working capital. Eni contributed $845.6 million in cash, which consisted of $431.0 million of cash distributed to us at close and an additional $414.6 million of cash contributed after the commercial start up of the pre-treatment unit in July 2023.
We contributed the SBR business, which had a total estimated fair value of $1.69 billion, excluding working capital. Eni contributed $845.6 million of total consideration, which consisted of $431.0 million of cash distributed to us at close and an additional $414.6 million of cash contributed after the commercial start-up of the pre-treatment unit in July 2023.
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.
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.
Loss (gain) 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 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.
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.
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.
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 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 benefits 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 a net non-cash charges related to the change in the fair value of our inventory repurchase obligations of $5.4 million.
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, 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.
Special items for the periods presented relate to LCM inventory adjustments, our share of the SBR LCM inventory adjustment, net changes in fair value of contingent consideration, loss (gain) on extinguishment of debt and costs associated with the early termination of the Third Inventory Intermediation Agreement, changes in the Tax Receivable Agreement liability, gains on land sales, gain on formation of the SBR equity method investment, and net tax benefit on remeasurement of deferred tax assets.
Special items for the periods presented relate to a LIFO inventory decrement, our share of the SBR LCM inventory adjustment, net changes in fair value of contingent consideration, loss (gain) on formation of the SBR equity method investment, loss on extinguishment of debt and termination of the Inventory Intermediation Agreement, changes in the Tax Receivable Agreement liability, gains on land sales, and net tax benefit on remeasurement of deferred tax assets.
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.
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.
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.
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.
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.
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 $165.0 million as of December 31, 2024.
Although we were in compliance with incurrence covenants during the year ended December 31, 2023, there are no assurances in the future we will be able to meet these incurrence covenants at the time that we needed to.
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.
This amount is excluded from the table above. 87 Change in fair value of contingent consideration, net - During the year ended December 31, 2023, we recorded a net change in fair value of the Martinez Contingent Consideration, which increased income from operations and net income by $45.8 million and $33.9 million, respectively.
During the year ended December 31, 2023, we recorded a net change in fair value of the Martinez Contingent Consideration, which increased income from operations and net income by $45.8 million and $33.9 million, respectively.
We have recognized, as of December 31, 2023, a liability for the Tax Receivable Agreement of $336.6 million ($338.6 million and $48.3 million as of December 31, 2022 and December 31, 2021, respectively) reflecting our estimate of the undiscounted amounts that we expect to pay under the agreement.
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.
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.
Our margins were positively impacted from our refinery specific slate on the East Coast by strengthened WTI/Bakken differential, which increased by $2.67 per barrel, offset by weakened Dated Brent/Maya differential, which decreased by $1.40 per barrel compared to the same period in 2023.
PBF Energy’s weighted-average equity interest in PBF LLC was 99.3% for both the year ended December 31, 2023 and 2022. 75 Our results for the year ended December 31, 2023 were positively impacted by special items consisting of a gain on the formation of the SBR equity method investment of $925.1 million, or $684.6 million net of tax, a change in fair value of contingent consideration of $45.8 million, or $33.9 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”), pre-tax benefit associated with the change in the Tax Receivable Agreement liability of $2.0 million, or $1.5 million net of tax and a gain on the sale of a parcel of land at our Torrance refinery of $1.7 million or $1.3 million net of tax, partially offset by our share of the SBR LCM inventory reserve of $38.7 million, or $28.6 million net of tax, a $5.7 million, or $4.2 million net of 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, and exit costs associated with the early termination of the Third Inventory Intermediation Agreement of $13.5 million, or $10.0 million, net of tax.
Our results for the year ended December 31, 2023 were positively impacted by special items consisting of a gain on the formation of the SBR equity method investment of $925.1 million, or $684.6 million net of tax, a change in fair value of contingent consideration of $45.8 million, or $33.9 million net of tax, pre-tax benefit associated with the change in the Tax Receivable Agreement liability of $2.0 million, or $1.5 million net of tax and a gain on the sale of a parcel of land at our Torrance refinery of $1.7 million or $1.3 million net of tax, partially offset by our share of the SBR LCM inventory reserve of $38.7 million, or $28.6 million net of tax, a $5.7 million, or $4.2 million net of 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, and exit costs associated with the early termination of the Inventory Intermediation Agreement of $13.5 million, or $10.0 million, net of tax.
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. 81 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, 2023, 2022 and 2021 (in millions, except share and per share amounts): Year Ended December 31, 2023 2022 2021 Net income attributable to PBF Energy Inc. stockholders $ 2,140.5 $ 2,876.8 $ 231.0 Less: Income allocated to participating securities — — — Income available to PBF Energy Inc. stockholders - basic 2,140.5 2,876.8 231.0 Add: Net income attributable to noncontrolling interest (1) 20.5 27.9 2.4 Less: Income tax expense (2) (5.3) (7.2) (0.6) Adjusted fully-converted net income $ 2,155.7 $ 2,897.5 $ 232.8 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 and termination of Inventory Intermediation Agreement 19.2 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) — — Add: Net tax benefit on remeasurement of deferred tax assets — (233.8) (37.4) Less: Recomputed income tax on special items 238.3 (104.9) 173.9 Adjusted fully-converted net income (loss) excluding special items $ 1,477.3 $ 2,963.5 $ (302.3) Weighted-average shares outstanding of PBF Energy Inc. 124,953,858 122,598,076 120,240,009 Conversion of PBF LLC Series A Units (4) 899,519 917,991 988,730 Common stock equivalents (5) 4,656,071 3,344,039 1,409,415 Fully-converted shares outstanding—diluted 130,509,448 126,860,106 122,638,154 Diluted net income per share $ 16.52 $ 22.84 $ 1.90 Adjusted fully-converted net income per fully exchanged, fully diluted shares outstanding (5) $ 16.52 $ 22.84 $ 1.90 Adjusted fully-converted net income (loss) excluding special items per fully exchanged, fully diluted shares outstanding (3) (5) $ 11.32 $ 23.36 $ (2.50) —————————— See Notes to Non-GAAP Financial Measures. 82 Gross Refining Margin and Gross Refining Margin Excluding Special Items Gross refining margin is defined as consolidated gross margin excluding refinery depreciation, refinery operating expenses, and gross margin of PBFX.
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.
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.
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.
Capitalization Our capital structure was comprised of the following as of December 31, 2023 (in millions): December 31, 2023 Debt: (1) 2028 Senior Notes $ 801.6 2030 Senior Notes 500.0 Revolving Credit Facility — Total debt $ 1,301.6 Unamortized deferred financing costs (52.5) Unamortized discount (3.2) Total debt, net of unamortized deferred financing costs and discount $ 1,245.9 Total Equity $ 6,631.3 Total Capitalization (2) $ 7,877.2 _______________________________________________ (1) Refer to “Note 9 - Credit Facilities and Debt” of our Notes to Consolidated Financial Statements for further disclosure related to debt.
Capitalization Our capital structure was comprised of the following as of December 31, 2024 (in millions): December 31, 2024 Debt: (1) 2028 Senior Notes $ 801.6 2030 Senior Notes 500.0 Revolving Credit Facility 200.0 Total debt $ 1,501.6 Unamortized deferred financing costs (41.6) Unamortized discount (2.7) Total debt, net of unamortized deferred financing costs and discount $ 1,457.3 Total Equity 5,678.6 Total Capitalization (2) $ 7,135.9 _______________________________________________ (1) Refer to “Note 9 - Credit Facilities and Debt” of our Notes to Consolidated Financial Statements for further disclosure related to debt.
(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.
(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.
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.
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.
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.
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.
Cash Flows from Financing Activities Net cash used in financing activities was $1,420.0 million for the year ended December 31, 2023 compared to net cash used in financing activities of $2,899.0 million for the year ended December 31, 2022.
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 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).
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).
PBF 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.
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.