Free cash flow turned sharply positive at $1.5B in 2026Q2 (13.2% FCF margin), reversing a five-quarter negative streak, with operating cash flow to net income at 1.32, though working capital swings and non-operating gains warrant monitoring.
PBF Energy Inc. (PBF) cash flow statement — 17-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 |
|---|
| Cash from Operations | 1.27B | -78M | 43.4M | 1.34B | 4.77B | 477.3M | -631.6M | 933.5M | 838M | 685.86M | 651.93M | 560.42M | 456.32M | 291.33M | 812.43M | 249.28M | -1.21M | -5.83M |
| Operating CF Margin % | - | -0.27% | 0.13% | 3.49% | 10.19% | 1.75% | -4.18% | 3.81% | 3.08% | 3.15% | 4.09% | 4.27% | 2.3% | 1.52% | 4.03% | 1.67% | -0.57% | -2558.33% |
| Operating CF Growth % | 926.42% | -279.72% | -96.76% | -71.95% | 899.79% | 175.57% | -167.66% | 11.4% | 22.18% | 5.2% | 16.33% | 22.81% | 56.64% | -64.14% | 225.91% | 20735.93% | 79.29% | - |
| Net Income | 1.35B | -160.5M | -540.2M | 2.14B | 2.97B | 315.5M | -1.33B | 375.2M | 175.29M | 483.4M | 225.52M | 195.53M | 78.27M | 214.09M | 804.04M | 242.67M | -44.36M | -6.1M |
| Depreciation & Amortization | 652.6M | 662.8M | 643M | 591.6M | 533.9M | 483.8M | 581.1M | 447.5M | 378.6M | 299.86M | 232.95M | 207M | 188.21M | 118M | 97.65M | 56.92M | 1.53M | 44K |
| Stock-Based Compensation | 35M | 39M | 44.3M | 51.5M | 54.3M | 35.6M | 34.2M | 37.3M | 25.97M | 26.8M | 22.66M | 13.5M | 7.18M | 3.75M | 2.95M | 2.52M | 2.3M | 0 |
| Deferred Taxes | 346.8M | -77.9M | -239.2M | 537M | 710.5M | 60M | -371.9M | 103.7M | 18.8M | 62.91M | 231.85M | -23.76M | -52.38M | 25.22M | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -589.2M | -262.6M | 60.3M | -854.9M | 159.5M | -686.2M | -127.6M | -201M | 318.3M | -210.11M | -443.96M | 506.41M | 614.6M | -8.64M | 25.81M | 33M | 3.69M | 208K |
| Working Capital Changes | -545.6M | -278.8M | 75.2M | -1.13B | 341M | 268.6M | 585.9M | 170.8M | -78.95M | 23M | 382.92M | -338.26M | -379.56M | -61.09M | -118.02M | -85.82M | 35.63M | 15K |
| Change in Receivables | -714.1M | -1.7M | 197.5M | 93.8M | -178.8M | -764.7M | 322.1M | -116.1M | 234.34M | -332.38M | -165.42M | 97.64M | 45.38M | -92.85M | -187.54M | -279.31M | -36.44M | 67K |
| Change in Inventory | -419.2M | -280.8M | 587.9M | -409M | -258.5M | -149.3M | 392.2M | -6.3M | -3.31M | -54.7M | 236.6M | 63.39M | -394.03M | 45.99M | -80.1M | -512.05M | 14.13M | 0 |
| Change in Payables | -143.9M | 3.5M | -196.7M | 124.7M | -95.7M | 480.7M | -206.6M | 137.5M | -111.67M | 34.6M | 217.57M | -24.29M | -67.03M | 42.24M | 73.99M | 249.76M | 23.29M | 22K |
| Cash from Investing | -615M | -480.2M | -1.04B | -338.6M | -1.01B | -388.5M | -1.03B | -712.6M | -685.6M | -687.01M | -1.39B | -812.11M | -663.61M | -313.27M | -219.31M | -739.19M | -501.31M | -78K |
| Capital Expenditures | -438.1M | -705.2M | -390.9M | -659.6M | -633.3M | -249.1M | -196.2M | -404.9M | -317.46M | -306.68M | -298.74M | -353.96M | -476.39M | -318.39M | -175.9M | -512.06M | -501.3M | -70K |
| CapEx % of Revenue | 1.27% | 2.4% | 1.18% | 1.72% | 1.35% | 0.91% | 1.3% | 1.65% | 1.17% | 1.41% | 1.88% | 2.7% | 2.4% | 1.66% | 0.87% | 3.42% | 237.96% | 30.7% |
| Acquisitions | -23.3M | -21.6M | -33.2M | 830.6M | 0 | 0 | -1.18B | 0 | -85.06M | -10.1M | -949.9M | -565.3M | 0 | 0 | 0 | -168.16M | -429.19M | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -153.6M | 246.6M | -617.4M | -509.6M | -377.6M | -139.4M | 345.9M | -307.7M | -283.08M | -410.25M | -339.54M | 106.46M | 47.71M | 5.12M | -43.41M | -58.98M | 429.18M | -8K |
| Cash from Financing | -374M | 550M | -250.7M | -1.42B | -2.9B | -356.8M | 2.45B | -3.3M | -128.1M | -172M | 543.96M | 798.14M | 528.18M | -186.97M | -357.41M | 384.62M | 639.21M | -8K |
| Debt Issued (Net) | 391.5M | 677.3M | 187.8M | -711.8M | -2.4B | -272M | 2.53B | 120M | -245.2M | 6.3M | 303.26M | 628.84M | 532.27M | 29.34M | -79.34M | 287.12M | 162.74M | 0 |
| Equity Issued (Net) | 7.6M | 2.9M | -329.1M | -532.5M | -156.4M | 0 | -1.6M | -9.7M | 314M | -1M | 412.94M | 335.93M | 198.23M | 0 | 7.9M | 408.4M | 483.06M | 0 |
| Dividends Paid | -127.2M | -126.5M | -120.6M | -105.8M | -24.7M | -39.7M | -35.9M | -143.5M | -138.9M | -133.49M | -172.24M | -148.8M | -183.2M | -37.92M | -160.97M | 0 | 0 | -8K |
| Share Repurchases | 0 | 0 | -329.1M | -532.5M | -156.4M | 0 | -1.6M | -4.9M | -8.2M | -1M | -743K | -8.07M | -142.73M | 0 | -571.16M | 0 | 0 | 0 |
| Other Financing | -645.9M | -3.7M | 11.2M | -69.9M | -317.1M | -45.1M | -40.3M | 29.9M | -58.01M | -43.81M | 0 | -17.83M | -19.11M | -178.39M | -125M | -310.89M | -6.59M | 0 |
| Net Change in Cash | 276.6M | -8.2M | -1.25B | -420.1M | 862.1M | -268M | 794.6M | 217.6M | 24.3M | -173.27M | -198.05M | 546.45M | 320.9M | -208.91M | 235.72M | -105.29M | 136.69M | -5.92M |
| Free Cash Flow | 827.5M | -783.2M | -347.5M | 678.9M | 4.14B | 228.2M | -827.8M | 528.6M | 520.5M | 379.18M | 353.2M | 206.46M | -20.06M | -27.07M | 636.53M | -239.44M | -73.33M | -5.9M |
| FCF Margin % | 2.41% | -2.67% | -1.05% | 1.77% | 8.84% | 0.84% | -5.48% | 2.16% | 1.91% | 1.74% | 2.22% | 1.57% | -0.1% | -0.14% | 3.16% | -1.6% | -34.81% | -2589.04% |
| FCF Growth % | 162.08% | -125.38% | -151.19% | -83.6% | 1713.63% | 127.57% | -256.6% | 1.56% | 37.27% | 7.36% | 71.07% | 1129.01% | 25.87% | -104.25% | 365.84% | -226.54% | -1142.18% | - |
| FCF per Share | 6.84 | -6.82 | -2.97 | 5.20 | 32.62 | 1.86 | -6.86 | 4.34 | 4.38 | 3.33 | 3.41 | 2.19 | -0.27 | -0.32 | 6.55 | -11.68 | -3.58 | -0.29 |
| FCF Conversion (FCF/Net Income) | 0.61x | 0.49x | -0.08x | 0.63x | 1.66x | 2.07x | 0.45x | 2.92x | 6.53x | 1.65x | 3.82x | 3.83x | -11.93x | 7.37x | 415.35x | 1.03x | 0.03x | -0.96x |
| Interest Paid | 172.2M | 156.9M | 93.1M | 103.6M | 249.7M | 307M | 206.9M | 154M | 164.4M | 0 | 137.6M | 96.86M | 98.5M | 92.85M | 0 | 0 | 0 | 0 |
| Taxes Paid | 1.7M | 4M | 17.7M | 299M | 148.9M | 5.7M | 2.1M | 2.7M | 700K | 0 | 3.84M | 124.04M | 65.5M | 1.06M | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying PBF stock.
PBF Energy Inc. (PBF) generated $-78.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
PBF Energy Inc. (PBF) reported negative free cash flow of $783.2M in 2025, indicating capital requirements exceeded cash from operations.
PBF Energy Inc. (PBF) spent $705.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, PBF Energy Inc. (PBF) returned $126.5M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Refining margin volatility
Metrics are mathematically derived from official filings.
Earnings Quality Swings with Margins
PBF's operating cash flow to net income ratio swung from -36.75 in 2025Q2 to 1.32 in 2026Q2, reflecting volatile refining margins and working capital swings, as per quarterly filings.
The OCF/NI ratio is highly erratic, with negative net income quarters often showing positive OCF (e.g., 2025Q2) and vice versa, indicating that accruals and working capital adjustments dominate earnings quality. In 2026Q2, OCF of $1.2B exceeded net income of $906.4M, suggesting strong cash conversion, but this is likely driven by non-cash D&A and favorable working capital changes rather than sustainable operational efficiency. Investors should monitor the sustainability of this conversion, as refining margins are historically volatile.
FCF Rebound After Deep Negative Streak
Free cash flow turned sharply positive at $1.5B in 2026Q2, reversing a five-quarter negative streak, with FCF margin at 13.2%, as reported in the latest quarterly data.
The FCF trajectory shows a dramatic recovery from -$772.4M in 2025Q1 to +$1.5B in 2026Q2, driven by a surge in operating cash flow and modest capex. However, this is a single-quarter spike; the prior four quarters averaged negative FCF, indicating that the company's cash generation is highly cyclical. The FCF margin of 13.2% in 2026Q2 is well above the peer average of ~5-8%, but sustainability is questionable given the historical volatility.
Capex Discipline Amidst Cyclical Downturn
Capital expenditures averaged roughly 2.3% of revenue over the last ten quarters, with a notable increase to 3.0% in 2026Q2, as per financial statements, indicating a focus on maintenance rather than expansion.
Capex intensity remains low relative to revenue, suggesting that PBF is prioritizing maintenance capex over growth investments, which is prudent given the volatile refining environment. The increase in capex in 2026Q2 to $349.4M may signal the start of growth projects, but it is still modest compared to peers. This disciplined approach helps preserve cash during downturns, but may limit long-term capacity expansion.
Working Capital Swings Amplify Cash Flow
Working capital changes swung from -$339.7M in 2026Q1 to -$52.1M in 2026Q2, with a positive contribution of $291.0M in 2024Q2, as per quarterly data, highlighting significant volatility.
Working capital is a major driver of operating cash flow variability, with changes ranging from -$339.7M to +$291.0M over the past ten quarters. This suggests that inventory and receivables management are highly sensitive to crude price movements and refining margins. The negative working capital changes in recent quarters may indicate inventory build-up or delayed collections, which could pressure cash flow if not reversed.
Capital Returns Focused on Dividends
Dividends remained steady at ~$31M per quarter, while buybacks ceased after 2024Q4, with no acquisitions in 2026, as per reported cash flow statements.
PBF has maintained a consistent dividend payout of approximately $31M per quarter, which is a modest yield relative to peers. Share repurchases were significant in 2024 (totaling over $300M) but have been absent in 2025 and 2026, suggesting a shift to preserving cash during the downturn. The lack of buybacks and acquisitions indicates a conservative capital deployment strategy, which may be appropriate given the cyclicality of refining margins.
Cumulative Cash Generation vs. Net Income
Over the last ten quarters, cumulative operating cash flow of $1.1B exceeds cumulative net income of $0.7B, indicating positive cash conversion, as per financial statements.
The cumulative gap between operating cash flow and net income is positive, suggesting that earnings are backed by cash generation, but the gap is narrow and driven by large D&A and working capital swings. In quarters with net losses, OCF often remained positive, indicating that non-cash charges like D&A are significant. However, the volatility in both metrics suggests that the quality of earnings is highly dependent on refining margins and inventory valuation.
What Could Invalidate the Base Case
The 2026Q2 cash flow surge may be overstated by favorable working capital timing and non-operating gains, as net income exceeded operating income, per income statement data.
The cash flow statement obscures the potential unsustainability of the recent recovery. The 2026Q2 net income of $906.4M exceeded operating income of $1.3B, implying significant non-operating gains that may not recur. Additionally, working capital changes were negative in most quarters, suggesting that cash flow is being supported by inventory drawdowns or delayed payables, which could reverse. Investors should monitor whether the positive FCF is driven by sustainable operations or one-time items.