XML 132 R73.htm IDEA: XBRL DOCUMENT v3.10.0.1
Earnings (Loss) Per Share and Stock Repurchase Program Schedule of Basic and Diluted Earnings per Share (Details) - USD ($)
$ / shares in Units, $ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Numerator for EPS - continuing operations                      
Income (loss) from continuing operations $ 127.6 $ 185.8 $ 87.5 $ (17.3) $ 226.9 $ 118.5 $ (32.2) $ 15.3 $ 383.6 $ 328.5 $ (219.7)
Less: Income from continuing operations attributed to non-controlling interest                 26.7 33.8 20.3
Income (loss) from continuing operations attributable to Delek (numerator for basic EPS - continuing operations attributable to Delek) 121.8       212.9       356.9 294.7 (240.0)
Interest on convertible debt, net of tax 0.0       0.7       2.6 0.0 0.0
Numerator for diluted EPS - continuing operations attributable to Delek                 359.5 294.7 (240.0)
Numerator for EPS - discontinued operations                      
Income (loss) from discontinued operations $ (0.2)       $ (1.8)       (8.7) (5.9) 86.3
Less: Income from discontinued operations attributed to non-controlling interest                 8.1 0.0 0.0
Income (loss) from discontinued operations attributable to Delek                 $ (16.8) $ (5.9) $ 86.3
Denominator:                      
Weighted average common shares outstanding (in shares) 81,321,240       81,338,755       82,797,110 71,566,225 61,921,787
Dilutive effect of convertible debt (in shares) 0       526,464       1,525,846 0 0
Dilutive effect of warrants (in shares) 260,838       0       967,352 0 0
Dilutive effect of stock-based awards (in shares) 946,261       779,841       1,478,093 736,858 0
Weighted average common shares outstanding, assuming dilution (in shares) 82,528,339       82,645,060       86,768,401 72,303,083 61,921,787
Basic income (loss) per share:                      
Income (loss) from continuing operations (USD per share) $ 1.50 $ 2.15 $ 0.95 $ (0.29) $ 2.62 $ 1.30 $ (0.61) $ 0.18 $ 4.31 $ 4.12 $ (3.88)
(Loss) income from discontinued operations (USD per share) 0       (0.02)       (0.20) (0.08) 1.39
Total basic income (loss) per share (USD per share) 1.50       2.60       4.11 4.04 (2.49)
Diluted income (loss) per share:                      
Income (loss) from continuing operations (USD per share) 1.48 $ 2.02 $ 0.90 $ (0.29) 2.58 $ 1.29 $ (0.61) $ 0.18 4.14 4.08 (3.88)
(Loss) income from discontinued operations (USD per share) 0       (0.02)       (0.19) (0.08) 1.39
Total diluted income (loss) per share (USD per share) $ 1.48       $ 2.56       $ 3.95 $ 4.00 $ (2.49)
Antidilutive stock-based compensation (because average share price is less than exercise price)                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Antidilutive securities excluded from computation of earnings per share (in shares) 1,749,569       3,660,354       1,462,112 2,297,127
Antidilutive due to loss                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Antidilutive securities excluded from computation of earnings per share (in shares) 0       0       0 276,094
Total antidilutive stock-based compensation                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Antidilutive securities excluded from computation of earnings per share (in shares) 1,749,569       3,660,354       1,462,112 0 2,573,221
Antidilutive convertible debt instruments                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Antidilutive securities excluded from computation of earnings per share (in shares) 0       5,623,304       0 2,811,652 0
Total antidilutive convertible debt instruments                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Antidilutive securities excluded from computation of earnings per share (in shares)                 0 2,811,652 0
Antidilutive warrants (because average share price is less than exercise price)                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Antidilutive securities excluded from computation of earnings per share (in shares) 0       5,612,581       0 2,806,291 0
Total antidilutive warrants                      
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]                      
Antidilutive securities excluded from computation of earnings per share (in shares)                 0 2,806,291 0