Schedule of Earnings Per Share, Basic and Diluted |
The following table sets forth the computation of basic and diluted earnings per share. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (In millions, except share and per share data) | | Three Months Ended June 30, | | Six Months Ended June 30, | | | 2025 | | 2024 | | 2025 | | 2024 | | | Numerator: | | | | | | | | | | | Numerator for EPS - continuing operations | | | | | | | | | | | Net loss from continuing operations | | $ | (89.3) | | | $ | (33.8) | | | $ | (247.5) | | | $ | (62.2) | | | | | | | | | | | | | | | Less: Income from continuing operations attributed to non-controlling interests | | 16.3 | | | 11.1 | | | 30.5 | | | 18.5 | | | | | | | | | | | | | | | | | | | | | | | | | | Numerator for basic and diluted EPS from continuing operations attributable to Delek | | $ | (105.6) | | | $ | (44.9) | | | $ | (278.0) | | | $ | (80.7) | | | | | | | | | | | | | | | Numerator for EPS - discontinued operations | | | | | | | | | | | (Loss) income from discontinued operations, including gain on sale of discontinued operations | | $ | (1.0) | | | $ | 8.8 | | | $ | (1.4) | | | $ | 12.4 | | | | Less: Income tax (benefit) expense | | (0.2) | | | 1.1 | | | (0.3) | | | 1.5 | | | | | | | | | | | | | | | | | | | | | | | | | | (Loss) income from discontinued operations, net of tax | | $ | (0.8) | | | $ | 7.7 | | | $ | (1.1) | | | $ | 10.9 | | | | | | | | | | | | | | | Denominator: | | | | | | | | | | | Weighted average common shares outstanding (denominator for basic EPS) | | 60,506,943 | | | 64,213,899 | | | 61,306,915 | | | 64,117,943 | | | | | | | | | | | | | | | | | | | | | | | | | | Dilutive effect of stock-based awards | | — | | | — | | | — | | | — | | | | Weighted average common shares outstanding, assuming dilution (denominator for diluted EPS) | | 60,506,943 | | | 64,213,899 | | | 61,306,915 | | | 64,117,943 | | | | | | | | | | | | | | | EPS: | | | | | | | | | | | Basic loss per share: | | | | | | | | | | | Loss from continuing operations | | $ | (1.75) | | | $ | (0.70) | | | $ | (4.53) | | | $ | (1.26) | | | | (Loss) income from discontinued operations | | (0.01) | | | 0.12 | | | (0.02) | | | 0.17 | | | | Total basic loss per share | | $ | (1.76) | | | $ | (0.58) | | | $ | (4.55) | | | $ | (1.09) | | | | Diluted loss per share: | | | | | | | | | | | Loss from continuing operations | | $ | (1.75) | | | $ | (0.70) | | | $ | (4.53) | | | $ | (1.26) | | | | (Loss) income from discontinued operations | | (0.01) | | | 0.12 | | | (0.02) | | | 0.17 | | | | Total diluted loss per share | | $ | (1.76) | | | $ | (0.58) | | | $ | (4.55) | | | $ | (1.09) | | | | | | | | | | | | | | | The following equity instruments were excluded from the diluted weighted average common shares outstanding because their effect would be anti-dilutive: | | | | | | | | | | | Antidilutive stock-based compensation (because average share price is less than exercise price) | | 2,446,267 | | | 1,397,499 | | | 2,384,652 | | | 1,250,217 | | | | Antidilutive due to loss | | 507,043 | | | 664,225 | | | 471,261 | | | 660,263 | | | | Total antidilutive stock-based compensation | | 2,953,310 | | | 2,061,724 | | | 2,855,913 | | | 1,910,480 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|