| 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, | | | 2026 | | 2025 | | 2026 | | 2025 | | | | Numerator: | | | | | | | | | | | | Numerator for EPS - continuing operations | | | | | | | | | | | | Net income (loss) from continuing operations | | $ | 180.1 | | | $ | (89.3) | | | $ | (10.6) | | | $ | (247.5) | | | | | | | | | | | | | | | | Less: Income from continuing operations attributed to non-controlling interests | | 10.6 | | | 16.3 | | | 21.0 | | | 30.5 | | | | | | | | | | | | | | | | | | | | | | | | | | | Numerator for basic and diluted EPS from continuing operations attributable to Delek | | $ | 169.5 | | | $ | (105.6) | | | $ | (31.6) | | | $ | (278.0) | | | | | | | | | | | | | | | | Numerator for EPS - discontinued operations | | | | | | | | | | | | Income (loss) from discontinued operations | | $ | — | | | $ | (1.0) | | | $ | (0.3) | | | $ | (1.4) | | | | | Less: Income tax expense (benefit) | | — | | | (0.2) | | | (0.1) | | | (0.3) | | | | | | | | | | | | | | | | | | | | | | | | | | | Income (loss) from discontinued operations, net of tax | | $ | — | | | $ | (0.8) | | | $ | (0.2) | | | $ | (1.1) | | | | | | | | | | | | | | | | Denominator: | | | | | | | | | | | | Weighted average common shares outstanding (denominator for basic EPS) | | 61,315,020 | | | 60,506,943 | | | 60,788,126 | | | 61,306,915 | | | | | | | | | | | | | | | | | | | | | | | | | | | Dilutive effect of stock-based awards | | 1,171,316 | | | — | | | — | | | — | | | | | Weighted average common shares outstanding, assuming dilution (denominator for diluted EPS) | | 62,486,336 | | | 60,506,943 | | | 60,788,126 | | | 61,306,915 | | | | | | | | | | | | | | | | EPS: | | | | | | | | | | | | Basic income (loss) per share: | | | | | | | | | | | | Income (loss) from continuing operations | | $ | 2.76 | | | $ | (1.75) | | | $ | (0.52) | | | $ | (4.53) | | | | | Income (loss) from discontinued operations | | — | | | (0.01) | | | — | | | (0.02) | | | | | Total basic income (loss) per share | | $ | 2.76 | | | $ | (1.76) | | | $ | (0.52) | | | $ | (4.55) | | | | | Diluted income (loss) per share: | | | | | | | | | | | | Income (loss) from continuing operations | | $ | 2.71 | | | $ | (1.75) | | | $ | (0.52) | | | $ | (4.53) | | | | | Income (loss) from discontinued operations | | — | | | (0.01) | | | — | | | (0.02) | | | | | Total diluted income (loss) per share | | $ | 2.71 | | | $ | (1.76) | | | $ | (0.52) | | | $ | (4.55) | | | | | | | | | | | | | | | | 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) | | 286,642 | | | 2,446,267 | | | 247,966 | | | 2,384,652 | | | | | Antidilutive due to loss | | — | | | 507,043 | | | 1,769,600 | | | 471,261 | | | | | Total antidilutive stock-based compensation | | 286,642 | | | 2,953,310 | | | 2,017,566 | | | 2,855,913 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|