PBF Energy Inc
NYSE:PBF
Balance Sheet
Balance Sheet Decomposition
PBF Energy Inc
PBF Energy Inc
Balance Sheet
PBF Energy Inc
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
50
|
286
|
77
|
398
|
944
|
746
|
573
|
597
|
815
|
1 610
|
1 342
|
2 204
|
1 784
|
536
|
528
|
|
| Cash Equivalents |
50
|
286
|
77
|
398
|
944
|
746
|
573
|
597
|
815
|
1 610
|
1 342
|
2 204
|
1 784
|
536
|
528
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
316
|
504
|
597
|
551
|
455
|
620
|
953
|
718
|
835
|
513
|
1 278
|
1 456
|
1 363
|
1 165
|
1 167
|
|
| Accounts Receivables |
316
|
504
|
597
|
551
|
455
|
620
|
953
|
718
|
835
|
513
|
1 278
|
1 456
|
1 363
|
1 165
|
1 167
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1 517
|
1 497
|
1 446
|
1 102
|
1 174
|
1 864
|
2 214
|
1 866
|
2 122
|
1 686
|
2 505
|
2 764
|
3 183
|
2 595
|
2 563
|
|
| Other Current Assets |
63
|
21
|
82
|
295
|
448
|
137
|
64
|
56
|
52
|
59
|
75
|
123
|
268
|
248
|
194
|
|
| Total Current Assets |
1 947
|
2 308
|
2 201
|
2 347
|
3 022
|
3 407
|
3 803
|
3 237
|
3 824
|
3 867
|
5 199
|
6 546
|
6 597
|
4 544
|
4 452
|
|
| PP&E Net |
1 514
|
1 636
|
1 782
|
1 937
|
2 357
|
3 329
|
3 479
|
3 821
|
4 354
|
5 760
|
5 619
|
6 040
|
5 767
|
5 913
|
6 278
|
|
| PP&E Gross |
1 514
|
1 636
|
0
|
1 937
|
2 357
|
3 329
|
3 479
|
3 821
|
4 354
|
5 760
|
5 619
|
6 040
|
5 767
|
5 913
|
6 278
|
|
| Accumulated Depreciation |
41
|
106
|
0
|
269
|
363
|
478
|
623
|
785
|
966
|
1 208
|
1 434
|
1 669
|
1 912
|
2 166
|
2 393
|
|
| Intangible Assets |
0
|
0
|
90
|
78
|
78
|
115
|
132
|
150
|
24
|
10
|
10
|
9
|
9
|
8
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
235
|
234
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
881
|
867
|
826
|
|
| Other Long-Term Assets |
161
|
310
|
342
|
600
|
414
|
771
|
704
|
798
|
931
|
862
|
813
|
954
|
1 134
|
1 371
|
1 464
|
|
| Total Assets |
3 621
N/A
|
4 254
+17%
|
4 414
+4%
|
5 196
+18%
|
6 105
+17%
|
7 622
+25%
|
8 118
+7%
|
8 005
-1%
|
9 132
+14%
|
10 500
+15%
|
11 641
+11%
|
13 549
+16%
|
14 388
+6%
|
12 703
-12%
|
13 020
+2%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
286
|
360
|
402
|
335
|
316
|
536
|
597
|
549
|
601
|
407
|
912
|
855
|
959
|
736
|
801
|
|
| Accrued Liabilities |
1 181
|
1 031
|
1 186
|
1 106
|
1 099
|
1 458
|
1 780
|
1 557
|
1 879
|
1 972
|
2 791
|
3 753
|
3 139
|
2 710
|
2 835
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
0
|
12
|
0
|
0
|
40
|
17
|
2
|
7
|
22
|
11
|
536
|
12
|
11
|
12
|
|
| Other Current Liabilities |
189
|
212
|
44
|
101
|
81
|
23
|
25
|
26
|
22
|
51
|
46
|
57
|
107
|
169
|
21
|
|
| Total Current Liabilities |
1 660
|
1 603
|
1 645
|
1 543
|
1 496
|
2 057
|
2 419
|
2 135
|
2 509
|
2 452
|
3 760
|
5 201
|
4 217
|
3 626
|
3 669
|
|
| Long-Term Debt |
801
|
730
|
736
|
1 260
|
1 840
|
2 109
|
2 175
|
1 931
|
2 083
|
4 722
|
4 366
|
1 493
|
1 292
|
1 493
|
2 174
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
46
|
33
|
40
|
97
|
100
|
111
|
535
|
1 073
|
836
|
764
|
|
| Minority Interest |
0
|
1 304
|
1 061
|
475
|
449
|
546
|
566
|
572
|
546
|
560
|
607
|
127
|
143
|
134
|
130
|
|
| Other Liabilities |
49
|
197
|
318
|
700
|
673
|
840
|
588
|
651
|
858
|
1 025
|
871
|
1 264
|
1 174
|
1 070
|
963
|
|
| Total Liabilities |
2 510
N/A
|
3 834
+53%
|
3 760
-2%
|
3 978
+6%
|
4 458
+12%
|
5 597
+26%
|
5 781
+3%
|
5 329
-8%
|
6 093
+14%
|
8 857
+45%
|
9 715
+10%
|
8 620
-11%
|
7 900
-8%
|
7 159
-9%
|
7 700
+8%
|
|
| Equity | ||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
0
|
2
|
4
|
123
|
83
|
45
|
237
|
226
|
401
|
1 027
|
796
|
2 056
|
4 090
|
3 436
|
3 150
|
|
| Additional Paid In Capital |
0
|
418
|
657
|
1 508
|
1 905
|
2 246
|
2 278
|
2 634
|
2 812
|
2 846
|
2 874
|
3 202
|
3 279
|
3 339
|
3 397
|
|
| Treasury Stock |
0
|
0
|
0
|
143
|
151
|
152
|
153
|
161
|
166
|
167
|
169
|
327
|
868
|
1 223
|
1 238
|
|
| Other Equity |
1 111
|
0
|
7
|
24
|
23
|
24
|
25
|
22
|
8
|
9
|
17
|
2
|
12
|
8
|
10
|
|
| Total Equity |
1 111
N/A
|
420
-62%
|
654
+56%
|
1 218
+86%
|
1 647
+35%
|
2 025
+23%
|
2 337
+15%
|
2 676
+15%
|
3 040
+14%
|
1 643
-46%
|
1 926
+17%
|
4 929
+156%
|
6 488
+32%
|
5 544
-15%
|
5 320
-4%
|
|
| Total Liabilities & Equity |
3 621
N/A
|
4 254
+17%
|
4 414
+4%
|
5 196
+18%
|
6 105
+17%
|
7 622
+25%
|
8 118
+7%
|
8 005
-1%
|
9 132
+14%
|
10 500
+15%
|
11 641
+11%
|
13 549
+16%
|
14 388
+6%
|
12 703
-12%
|
13 020
+2%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
0
|
24
|
40
|
82
|
98
|
109
|
111
|
120
|
120
|
120
|
120
|
130
|
120
|
115
|
117
|
|