XML 136 R86.htm IDEA: XBRL DOCUMENT v3.25.0.1
Earnings (Loss) Per Share - Schedule of EPS (Details) - USD ($)
$ / shares in Units, $ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2024
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Numerator for EPS - continuing operations                      
Net (loss) income from continuing operations $ (401.1) $ (134.8) $ (33.8) $ (28.4) $ (163.3) $ 125.6 $ (12.2) $ 69.5 $ (598.1) $ 19.6 $ 265.4
Less: Income from continuing operations attributed to non-controlling interests                 39.5 26.9 33.4
Numerator for basic and diluted EPS from continuing operations attributable to Delek                 (637.6) (7.3) 232.0
Numerator for EPS - discontinued operations                      
Income from discontinued operations, including gain on sale of discontinued operations                 105.9 35.2 32.6
Less: Income tax expense                 28.7 8.1 7.5
Income from discontinued operations, net of tax                 $ 77.2 $ 27.1 $ 25.1
Denominator:                      
Weighted average common shares outstanding (denominator for basic EPS) (in shares)                 63,882,219 65,406,089 70,789,458
Dilutive effect of stock-based awards (in shares)                 0 0 726,903
Weighted average common shares outstanding, assuming dilution (denominator for diluted EPS) (in shares)                 63,882,219 65,406,089 71,516,361
Basic (loss) income per share:                      
(Loss) income from continuing operations (in dollars per share) $ (6.53) $ (2.25) $ (0.70) $ (0.56) $ (2.62) $ 1.82 $ (0.29) $ 0.92 $ (9.98) $ (0.11) $ 3.28
Income from discontinued operations (in dollars per share)                 1.21 0.41 0.35
Total basic (loss) income per share (in dollars per share)                 (8.77) 0.30 3.63
Diluted (loss) income per share:                      
Diluted income (loss) per share from continuing operations (in dollars per share) $ (6.53) $ (2.25) $ (0.70) $ (0.56) $ (2.62) $ 1.81 $ (0.29) $ 0.91 (9.98) (0.11) 3.24
Income from discontinued operations (in dollars per share)                 1.21 0.41 0.35
Total diluted (loss) income per share (in dollars per share)                 $ (8.77) $ 0.30 $ 3.59
Antidilutive stock-based compensation (because average share price is less than exercise price)                      
Diluted (loss) income per share:                      
Antidilutive securities excluded from computation of earnings per share (in shares)                 2,116,047 1,718,880 2,299,660
Antidilutive due to loss                      
Diluted (loss) income per share:                      
Antidilutive securities excluded from computation of earnings per share (in shares)                 467,499 569,212 0
Total antidilutive stock-based compensation                      
Diluted (loss) income per share:                      
Antidilutive securities excluded from computation of earnings per share (in shares)                 2,583,546 2,288,092 2,299,660