|
|||||
|
|
IRVING, Texas--(BUSINESS WIRE)--$DAR--Darling Ingredients Inc. (NYSE: DAR) today reported net income of $387.3 million or $2.41 per GAAP diluted share for the second quarter of 2026, compared to net income of $12.7 million, or $0.08 per GAAP diluted share, for the second quarter of 2025. The company also reported total net sales of $1.7 billion for the second quarter of 2026, compared with total net sales of $1.5 billion for the same period a year ago.


“Momentum continues to build across our business, which is reflected in our strong second quarter performance,” said Randall C. Stuewe, Chairman and Chief Executive Officer. “We stayed focused on the things we can control, including strong operational execution and margin management, which enabled us to generate strong cash flow, pay down debt, repurchase shares and further strengthen our financial position.”
For the six months ended July 4, 2026, Darling Ingredients reported net income of $521.6 million, or $3.24 per GAAP diluted share, compared to a net loss of $13.5 million, or ($0.09) per GAAP diluted share for the same period a year ago. Net sales for the first six months of 2026 were $3.3 billion, compared to $2.9 billion for the same period in 2025.
For the three months ended June 30, 2026, Diamond Green Diesel (DGD) sold 348.8 million gallons of renewable fuels at an average of $2.23 per gallon EBITDA. For the first six months of 2026, DGD sold 621.2 million gallons of renewable fuels at an average of $1.74 per gallon EBITDA. The company received approximately $211 million in dividends and approximately $69 million from Production Tax Credit sales from DGD.
Combined Adjusted EBITDA for the second quarter of 2026 was $741.7 million, compared to $249.5 million for the same period in 2025. For the first six months ending July 4, 2026, combined adjusted EBITDA was $1.15 billion, compared to $445.3 million for the same period in 2025.
As of July 4, 2026, Darling Ingredients had $160.7 million in cash and cash equivalents, and $1.3 billion available under its committed revolving credit agreement. Total debt outstanding as of July 4, 2026, was $3.9 billion. The preliminary leverage ratio as measured by the company’s bank covenant was 2.3X as of July 4, 2026. Capital expenditures were approximately $224.0 million year-to-date 2026. The company estimates capital expenditures to be approximately $450.0 million for fiscal year 2026.
During the quarter, the company closed on the acquisition of three rendering facilities from the Patense Group in Brazil for approximately $122 million. On July 22, 2026, the company closed on the sale of a majority of its non-core grease trap environmental services business for approximately $90.0 million to Waste Resource Management.
“Importantly, we believe the opportunities we outlined at Investor Day remain ahead of us, and our second-quarter performance demonstrates meaningful progress toward capturing that value. We feel very good about the balance of 2026 and the outlook for 2027. The fundamentals of our business remain strong, and we are well positioned to deliver continued earnings growth, cash generation and value for our shareholders,” Stuewe said.
The company expects to continue to deleverage and anticipates ending fiscal year 2026 with net debt at or below $3 billion and bank leverage ratio below 2X.
As previously announced, Darling Ingredients will provide financial guidance exclusively for its core ingredients business (all segments excluding DGD). For third quarter 2026, the company estimates core ingredients business Adjusted EBITDA to be approximately $325-340 million.
Darling Ingredients Inc. and Subsidiaries | |||||||||||||||||||||||
Consolidated Statements of Operations | |||||||||||||||||||||||
For the Three and Six Months Ended July 4, 2026 and June 28, 2025 | |||||||||||||||||||||||
(in thousands, except per share data, unaudited) | |||||||||||||||||||||||
|
|
|
| ||||||||||||||||||||
| Three Months Ended |
| Six Months Ended | ||||||||||||||||||||
|
|
| $ Change |
|
|
| $ Change | ||||||||||||||||
| July 4, |
| June 28, |
| Favorable |
| July 4, |
| June 28, |
| Favorable | ||||||||||||
|
| 2026 |
|
|
| 2025 |
|
| (Unfavorable) |
|
| 2026 |
|
|
| 2025 |
|
| (Unfavorable) | ||||
Net sales to third parties | $ | 1,310,614 |
|
| $ | 1,189,988 |
|
| $ | 120,626 |
|
| $ | 2,612,753 |
|
| $ | 2,352,630 |
|
| $ | 260,123 |
|
Net sales to related party - Diamond Green Diesel |
| 413,464 |
|
|
| 291,530 |
|
|
| 121,934 |
|
|
| 662,146 |
|
|
| 509,482 |
|
|
| 152,664 |
|
Total net sales |
| 1,724,078 |
|
|
| 1,481,518 |
|
|
| 242,560 |
|
|
| 3,274,899 |
|
|
| 2,862,112 |
|
|
| 412,787 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Cost of sales and operating expenses (excludes depreciation and amortization, shown separately below) |
| 1,220,705 |
|
|
| 1,135,601 |
|
|
| (85,104 | ) |
|
| 2,366,605 |
|
|
| 2,204,844 |
|
|
| (161,761 | ) |
(Gain)/loss on sale of assets |
| (116 | ) |
|
| 952 |
|
|
| 1,068 |
|
|
| 87 |
|
|
| 1,014 |
|
|
| 927 |
|
Selling, general and administrative expenses |
| 150,950 |
|
|
| 138,069 |
|
|
| (12,881 | ) |
|
| 300,017 |
|
|
| 259,625 |
|
|
| (40,392 | ) |
Restructuring and asset impairment charges |
| 3,933 |
|
|
| — |
|
|
| (3,933 | ) |
|
| 4,297 |
|
|
| — |
|
|
| (4,297 | ) |
Acquisition and integration costs |
| 13,218 |
|
|
| 3,383 |
|
|
| (9,835 | ) |
|
| 18,188 |
|
|
| 4,917 |
|
|
| (13,271 | ) |
Change in fair value of contingent consideration |
| — |
|
|
| 12,583 |
|
|
| 12,583 |
|
|
| — |
|
|
| 18,024 |
|
|
| 18,024 |
|
Depreciation and amortization |
| 130,180 |
|
|
| 121,062 |
|
|
| (9,118 | ) |
|
| 261,089 |
|
|
| 244,897 |
|
|
| (16,192 | ) |
Total costs and expenses |
| 1,518,870 |
|
|
| 1,411,650 |
|
|
| (107,220 | ) |
|
| 2,950,283 |
|
|
| 2,733,321 |
|
|
| (216,962 | ) |
Equity in net income/(loss) of Diamond Green Diesel |
| 350,030 |
|
|
| 6,000 |
|
|
| 344,030 |
|
|
| 457,393 |
|
|
| (24,523 | ) |
|
| 481,916 |
|
Operating income |
| 555,238 |
|
|
| 75,868 |
|
|
| 479,370 |
|
|
| 782,009 |
|
|
| 104,268 |
|
|
| 677,741 |
|
Other expense: |
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Interest expense |
| (55,526 | ) |
|
| (51,873 | ) |
|
| (3,653 | ) |
|
| (109,643 | ) |
|
| (109,840 | ) |
|
| 197 |
|
Loss on early retirement of debt |
| — |
|
|
| (2,978 | ) |
|
| 2,978 |
|
|
| — |
|
|
| (2,978 | ) |
|
| 2,978 |
|
Foreign currency gain/(loss) |
| 208 |
|
|
| 1,313 |
|
|
| (1,105 | ) |
|
| 3,351 |
|
|
| (49 | ) |
|
| 3,400 |
|
Other expense, net |
| (1,918 | ) |
|
| (6,526 | ) |
|
| 4,608 |
|
|
| (4,928 | ) |
|
| (3,193 | ) |
|
| (1,735 | ) |
Total other expense |
| (57,236 | ) |
|
| (60,064 | ) |
|
| 2,828 |
|
|
| (111,220 | ) |
|
| (116,060 | ) |
|
| 4,840 |
|
Equity in net income of other unconsolidated subsidiaries |
| 1,905 |
|
|
| 2,526 |
|
|
| (621 | ) |
|
| 4,800 |
|
|
| 5,154 |
|
|
| (354 | ) |
Income/(loss) from operations before income taxes |
| 499,907 |
|
|
| 18,330 |
|
|
| 481,577 |
|
|
| 675,589 |
|
|
| (6,638 | ) |
|
| 682,227 |
|
Income tax expense |
| 110,638 |
|
|
| 4,065 |
|
|
| (106,573 | ) |
|
| 149,264 |
|
|
| 2,911 |
|
|
| (146,353 | ) |
Net income/(loss) |
| 389,269 |
|
|
| 14,265 |
|
|
| 375,004 |
|
|
| 526,325 |
|
|
| (9,549 | ) |
|
| 535,874 |
|
Net income attributable to noncontrolling interests |
| (1,957 | ) |
|
| (1,604 | ) |
|
| (353 | ) |
|
| (4,700 | ) |
|
| (3,950 | ) |
|
| (750 | ) |
Net income/(loss) attributable to Darling | $ | 387,312 |
|
| $ | 12,661 |
|
| $ | 374,651 |
|
| $ | 521,625 |
|
| $ | (13,499 | ) |
| $ | 535,124 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Basic income/(loss) per share: | $ | 2.44 |
|
| $ | 0.08 |
|
| $ | 2.36 |
|
| $ | 3.29 |
|
| $ | (0.09 | ) |
| $ | 3.38 |
|
Diluted income/(loss) per share: | $ | 2.41 |
|
| $ | 0.08 |
|
| $ | 2.33 |
|
| $ | 3.24 |
|
| $ | (0.09 | ) |
| $ | 3.33 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Number of diluted common shares: |
| 160,627 |
|
|
| 159,734 |
|
|
|
|
| 160,830 |
|
|
| 158,436 |
|
|
| ||||
Segment Financial Tables (in thousands, unaudited) | ||||||||||||||
|
Feed
|
Food
|
Fuel
| Corporate | Total | |||||||||
Three Months Ended July 4, 2026 |
|
|
|
|
| |||||||||
Total net sales | $ | 1,149,490 |
| $ | 408,514 | $ | 166,074 |
| $ | — |
| $ | 1,724,078 |
|
Cost of sales and operating expenses |
| 829,513 |
|
| 260,196 |
| 130,996 |
|
| — |
|
| 1,220,705 |
|
Gross margin |
| 319,977 |
|
| 148,318 |
| 35,078 |
|
| — |
|
| 503,373 |
|
|
|
|
|
|
| |||||||||
Loss/(gain) on sale of assets |
| (243 | ) |
| 412 |
| (285 | ) |
| — |
|
| (116 | ) |
Selling, general and administrative expenses |
| 79,723 |
|
| 39,426 |
| 9,394 |
|
| 22,407 |
|
| 150,950 |
|
Restructuring and asset impairment charges |
| — |
|
| 3,933 |
| — |
|
| — |
|
| 3,933 |
|
Acquisition and integration costs |
| — |
|
| — |
| — |
|
| 13,218 |
|
| 13,218 |
|
Depreciation and amortization |
| 89,812 |
|
| 29,635 |
| 9,229 |
|
| 1,504 |
|
| 130,180 |
|
Equity in net income of Diamond Green Diesel |
| — |
|
| — |
| 350,030 |
|
| — |
|
| 350,030 |
|
Segment operating income/(loss) | $ | 150,685 |
| $ | 74,912 | $ | 366,770 |
| $ | (37,129 | ) | $ | 555,238 |
|
Equity in net income of other unconsolidated subsidiaries |
| 1,905 |
|
| — |
| — |
|
| — |
|
| 1,905 |
|
Segment income/(loss) |
| 152,590 |
|
| 74,912 |
| 366,770 |
|
| (37,129 | ) |
| 557,143 |
|
|
|
|
|
|
| — |
| |||||||
Segment Adjusted EBITDA (Non-GAAP) | $ | 240,497 |
| $ | 108,480 | $ | 25,969 |
| $ | (22,407 | ) | $ | 352,539 |
|
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) |
| — |
|
| — |
| 389,203 |
|
| — |
|
| 389,203 |
|
Combined Adjusted EBITDA (Non-GAAP) | $ | 240,497 |
| $ | 108,480 | $ | 415,172 |
| $ | (22,407 | ) | $ | 741,742 |
|
|
|
|
|
|
| |||||||||
|
|
|
|
|
| |||||||||
Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA: | ||||||||||||||
Net income/(loss) attributable to Darling | $ | 152,590 |
| $ | 74,912 | $ | 366,770 |
| $ | (206,960 | ) | $ | 387,312 |
|
Net income attributable to noncontrolling interests |
| — |
|
| — |
| — |
|
| 1,957 |
|
| 1,957 |
|
Income tax expense |
| — |
|
| — |
| — |
|
| 110,638 |
|
| 110,638 |
|
Interest expense |
| — |
|
| — |
| — |
|
| 55,526 |
|
| 55,526 |
|
Foreign currency gain |
| — |
|
| — |
| — |
|
| (208 | ) |
| (208 | ) |
Other expense, net |
| — |
|
| — |
| — |
|
| 1,918 |
|
| 1,918 |
|
Segment income/(loss) | $ | 152,590 |
| $ | 74,912 | $ | 366,770 |
| $ | (37,129 | ) | $ | 557,143 |
|
Restructuring and asset impairment charges |
| — |
|
| 3,933 |
| — |
|
| — |
|
| 3,933 |
|
Acquisition and integration costs |
| — |
|
| — |
| — |
|
| 13,218 |
|
| 13,218 |
|
Depreciation and amortization |
| 89,812 |
|
| 29,635 |
| 9,229 |
|
| 1,504 |
|
| 130,180 |
|
Equity in net income of Diamond Green Diesel |
| — |
|
| — |
| (350,030 | ) |
| — |
|
| (350,030 | ) |
Equity in net income of other unconsolidated subsidiaries |
| (1,905 | ) |
| — |
| — |
|
| — |
|
| (1,905 | ) |
Segment Adjusted EBITDA (Non-GAAP) | $ | 240,497 |
| $ | 108,480 | $ | 25,969 |
| $ | (22,407 | ) | $ | 352,539 |
|
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) * |
| — |
|
| — |
| 389,203 |
|
| — |
|
| 389,203 |
|
Combined Adjusted EBITDA (Non-GAAP) | $ | 240,497 |
| $ | 108,480 | $ | 415,172 |
| $ | (22,407 | ) | $ | 741,742 |
|
|
|
|
|
|
| |||||||||
*See reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Operations | ||||||||||||||
|
Feed
|
Food
|
Fuel
| Corporate | Total | ||||||||||
Three Months Ended June 28, 2025 |
|
|
|
|
| ||||||||||
Total net sales | $ | 936,532 |
| $ | 386,142 |
| $ | 158,844 |
| $ | — |
| $ | 1,481,518 |
|
Cost of sales and operating expenses |
| 722,081 |
|
| 282,233 |
|
| 131,287 |
|
| — |
|
| 1,135,601 |
|
Gross margin |
| 214,451 |
|
| 103,909 |
|
| 27,557 |
|
| — |
|
| 345,917 |
|
|
|
|
|
|
| ||||||||||
Loss (gain) on sale of assets |
| 1,085 |
|
| (24 | ) |
| (109 | ) |
| — |
|
| 952 |
|
Selling, general and administrative expenses |
| 77,464 |
|
| 33,987 |
|
| 9,027 |
|
| 17,591 |
|
| 138,069 |
|
Acquisition and integration costs |
| — |
|
| — |
|
| — |
|
| 3,383 |
|
| 3,383 |
|
Change in fair value of contingent consideration |
| 12,583 |
|
| — |
|
| — |
|
| — |
|
| 12,583 |
|
Depreciation and amortization |
| 83,419 |
|
| 27,391 |
|
| 8,763 |
|
| 1,489 |
|
| 121,062 |
|
Equity in net income of Diamond Green Diesel |
| — |
|
| — |
|
| 6,000 |
|
| — |
|
| 6,000 |
|
Segment operating income/(loss) | $ | 39,900 |
| $ | 42,555 |
| $ | 15,876 |
| $ | (22,463 | ) | $ | 75,868 |
|
Equity in net income of other unconsolidated subsidiaries |
| 2,526 |
|
| — |
|
| — |
|
| — |
|
| 2,526 |
|
Segment income/(loss) |
| 42,426 |
|
| 42,555 |
|
| 15,876 |
|
| (22,463 | ) |
| 78,394 |
|
Segment Adjusted EBITDA (Non-GAAP) | $ | 135,902 |
| $ | 69,946 |
| $ | 18,639 |
| $ | (17,591 | ) | $ | 206,896 |
|
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) |
| — |
|
| — |
|
| 42,648 |
|
| — |
| $ | 42,648 |
|
Combined Adjusted EBITDA (Non-GAAP) | $ | 135,902 |
| $ | 69,946 |
| $ | 61,287 |
| $ | (17,591 | ) | $ | 249,544 |
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
| ||||||||||
Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA: | |||||||||||||||
Net income/(loss) attributable to Darling | $ | 42,426 |
| $ | 42,555 |
| $ | 15,876 |
| $ | (88,196 | ) | $ | 12,661 |
|
Net income attributable to noncontrolling interests |
| — |
|
| — |
|
| — |
|
| 1,604 |
|
| 1,604 |
|
Income tax expense |
| — |
|
| — |
|
| — |
|
| 4,065 |
|
| 4,065 |
|
Interest expense |
| — |
|
| — |
|
| — |
|
| 51,873 |
|
| 51,873 |
|
Loss on early retirement of debt |
| — |
|
| — |
|
| — |
|
| 2,978 |
|
| 2,978 |
|
Foreign currency gain |
| — |
|
| — |
|
| — |
|
| (1,313 | ) |
| (1,313 | ) |
Other expense, net |
| — |
|
| — |
|
| — |
|
| 6,526 |
|
| 6,526 |
|
Segment income/(loss) | $ | 42,426 |
| $ | 42,555 |
| $ | 15,876 |
| $ | (22,463 | ) | $ | 78,394 |
|
Acquisition and integration costs |
| — |
|
| — |
|
| — |
|
| 3,383 |
|
| 3,383 |
|
Change in fair value of contingent consideration |
| 12,583 |
|
| — |
|
| — |
|
| — |
|
| 12,583 |
|
Depreciation and amortization |
| 83,419 |
|
| 27,391 |
|
| 8,763 |
|
| 1,489 |
|
| 121,062 |
|
Equity in net income of Diamond Green Diesel |
| — |
|
| — |
|
| (6,000 | ) |
| — |
|
| (6,000 | ) |
Equity in net income of other unconsolidated subsidiaries |
| (2,526 | ) |
| — |
|
| — |
|
| — |
|
| (2,526 | ) |
Segment Adjusted EBITDA (Non-GAAP) | $ | 135,902 |
| $ | 69,946 |
| $ | 18,639 |
| $ | (17,591 | ) | $ | 206,896 |
|
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) * |
| — |
|
| — |
|
| 42,648 |
|
| — |
|
| 42,648 |
|
Combined Adjusted EBITDA (Non-GAAP) | $ | 135,902 |
| $ | 69,946 |
| $ | 61,287 |
| $ | (17,591 | ) | $ | 249,544 |
|
|
|
|
|
|
| ||||||||||
*See reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Operations | |||||||||||||||
|
Feed
|
Food
|
Fuel
| Corporate | Total | |||||||||
Six Months Ended July 4, 2026 |
|
|
|
|
| |||||||||
Total net sales | $ | 2,134,828 |
| $ | 813,747 | $ | 326,324 |
| $ | — |
| $ | 3,274,899 |
|
Cost of sales and operating expenses |
| 1,565,867 |
|
| 548,172 |
| 252,566 |
|
| — |
|
| 2,366,605 |
|
Gross margin |
| 568,961 |
|
| 265,575 |
| 73,758 |
|
| — |
|
| 908,294 |
|
|
|
|
|
|
| |||||||||
Loss/(gain) on sale of assets |
| 92 |
|
| 476 |
| (481 | ) |
| — |
|
| 87 |
|
Selling, general and administrative expenses |
| 159,641 |
|
| 75,841 |
| 19,526 |
|
| 45,009 |
|
| 300,017 |
|
Restructuring and asset impairment charges |
| — |
|
| 4,297 |
| — |
|
| — |
|
| 4,297 |
|
Acquisition and integration costs |
| — |
|
| — |
| — |
|
| 18,188 |
|
| 18,188 |
|
Depreciation and amortization |
| 180,733 |
|
| 59,216 |
| 18,161 |
|
| 2,979 |
|
| 261,089 |
|
Equity in net income of Diamond Green Diesel |
| — |
|
| — |
| 457,393 |
|
| — |
|
| 457,393 |
|
Segment operating income/(loss) | $ | 228,495 |
| $ | 125,745 | $ | 493,945 |
| $ | (66,176 | ) | $ | 782,009 |
|
Equity in net income of other unconsolidated subsidiaries |
| 4,800 |
|
| — |
| — |
|
| — |
|
| 4,800 |
|
Segment income/(loss) |
| 233,295 |
|
| 125,745 |
| 493,945 |
|
| (66,176 | ) |
| 786,809 |
|
|
|
|
|
|
| — |
| |||||||
Segment Adjusted EBITDA (Non-GAAP) | $ | 409,228 |
| $ | 189,258 | $ | 54,713 |
| $ | (45,009 | ) | $ | 608,190 |
|
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) |
| — |
|
| — |
| 540,373 |
|
| — |
|
| 540,373 |
|
Combined Adjusted EBITDA (Non-GAAP) | $ | 409,228 |
| $ | 189,258 | $ | 595,086 |
| $ | (45,009 | ) | $ | 1,148,563 |
|
|
|
|
|
|
| |||||||||
|
|
|
|
|
| |||||||||
Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA: | ||||||||||||||
Net income/(loss) attributable to Darling | $ | 233,295 |
| $ | 125,745 | $ | 493,945 |
| $ | (331,360 | ) | $ | 521,625 |
|
Net income attributable to noncontrolling interests |
| — |
|
| — |
| — |
|
| 4,700 |
|
| 4,700 |
|
Income tax expense |
| — |
|
| — |
| — |
|
| 149,264 |
|
| 149,264 |
|
Interest expense |
| — |
|
| — |
| — |
|
| 109,643 |
|
| 109,643 |
|
Foreign currency gain |
| — |
|
| — |
| — |
|
| (3,351 | ) |
| (3,351 | ) |
Other expense, net |
| — |
|
| — |
| — |
|
| 4,928 |
|
| 4,928 |
|
Segment income/(loss) | $ | 233,295 |
| $ | 125,745 | $ | 493,945 |
| $ | (66,176 | ) | $ | 786,809 |
|
Restructuring and asset impairment charges |
| — |
|
| 4,297 |
| — |
|
| — |
|
| 4,297 |
|
Acquisition and integration costs |
| — |
|
| — |
| — |
|
| 18,188 |
|
| 18,188 |
|
Depreciation and amortization |
| 180,733 |
|
| 59,216 |
| 18,161 |
|
| 2,979 |
|
| 261,089 |
|
Equity in net income of Diamond Green Diesel |
| — |
|
| — |
| (457,393 | ) |
| — |
|
| (457,393 | ) |
Equity in net income of other unconsolidated subsidiaries |
| (4,800 | ) |
| — |
| — |
|
| — |
|
| (4,800 | ) |
Segment Adjusted EBITDA (Non-GAAP) | $ | 409,228 |
| $ | 189,258 | $ | 54,713 |
| $ | (45,009 | ) | $ | 608,190 |
|
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) * |
| — |
|
| — |
| 540,373 |
|
| — |
|
| 540,373 |
|
Combined Adjusted EBITDA (Non-GAAP) | $ | 409,228 |
| $ | 189,258 | $ | 595,086 |
| $ | (45,009 | ) | $ | 1,148,563 |
|
|
|
|
|
|
| |||||||||
*See reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Operations | ||||||||||||||
|
Feed
|
Food
|
Fuel
| Corporate | Total | |||||||||
Six Months Ended June 28, 2025 |
|
|
|
|
| |||||||||
Total net sales | $ | 1,832,815 |
| $ | 735,382 | $ | 293,915 |
| $ | — |
| $ | 2,862,112 |
|
Cost of sales and operating expenses |
| 1,436,096 |
|
| 529,014 |
| 239,734 |
|
| — |
|
| 2,204,844 |
|
Gross margin |
| 396,719 |
|
| 206,368 |
| 54,181 |
|
| — |
|
| 657,268 |
|
|
|
|
|
|
| |||||||||
Loss/(gain) on sale of assets |
| 1,200 |
|
| 31 |
| (217 | ) |
| — |
|
| 1,014 |
|
Selling, general and administrative expenses |
| 149,035 |
|
| 65,459 |
| 17,568 |
|
| 27,563 |
|
| 259,625 |
|
Acquisition and integration costs |
| — |
|
| — |
| — |
|
| 4,917 |
|
| 4,917 |
|
Change in fair value of contingent consideration |
| 18,024 |
|
| — |
| — |
|
| — |
|
| 18,024 |
|
Depreciation and amortization |
| 167,549 |
|
| 56,953 |
| 17,352 |
|
| 3,043 |
|
| 244,897 |
|
Equity in net loss of Diamond Green Diesel |
| — |
|
| — |
| (24,523 | ) |
| — |
|
| (24,523 | ) |
Segment operating income/(loss) | $ | 60,911 |
| $ | 83,925 | $ | (5,045 | ) | $ | (35,523 | ) | $ | 104,268 |
|
Equity in net income of other unconsolidated subsidiaries |
| 5,154 |
|
| — |
| — |
|
| — |
|
| 5,154 |
|
Segment income/(loss) |
| 66,065 |
|
| 83,925 |
| (5,045 | ) |
| (35,523 | ) |
| 109,422 |
|
|
|
|
|
|
| — |
| |||||||
Segment Adjusted EBITDA (Non-GAAP) | $ | 246,484 |
| $ | 140,878 | $ | 36,830 |
| $ | (27,563 | ) | $ | 396,629 |
|
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) |
| — |
|
| — |
| 48,683 |
|
| — |
|
| 48,683 |
|
Combined Adjusted EBITDA (Non-GAAP) | $ | 246,484 |
| $ | 140,878 | $ | 85,513 |
| $ | (27,563 | ) | $ | 445,312 |
|
|
|
|
|
|
| |||||||||
|
|
|
|
|
| |||||||||
Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA: | ||||||||||||||
Net income/(loss) attributable to Darling | $ | 66,065 |
| $ | 83,925 | $ | (5,045 | ) | $ | (158,444 | ) | $ | (13,499 | ) |
Net income attributable to noncontrolling interests |
| — |
|
| — |
| — |
|
| 3,950 |
|
| 3,950 |
|
Income tax expense |
| — |
|
| — |
| — |
|
| 2,911 |
|
| 2,911 |
|
Interest expense |
| — |
|
| — |
| — |
|
| 109,840 |
|
| 109,840 |
|
Loss on early retirement of debt |
| — |
|
| — |
| — |
|
| 2,978 |
|
| 2,978 |
|
Foreign currency loss |
| — |
|
| — |
| — |
|
| 49 |
|
| 49 |
|
Other expense, net |
| — |
|
| — |
| — |
|
| 3,193 |
|
| 3,193 |
|
Segment income/(loss) | $ | 66,065 |
| $ | 83,925 | $ | (5,045 | ) | $ | (35,523 | ) | $ | 109,422 |
|
Acquisition and integration costs |
| — |
|
| — |
| — |
|
| 4,917 |
|
| 4,917 |
|
Change in fair value of contingent consideration |
| 18,024 |
|
| — |
| — |
|
| — |
|
| 18,024 |
|
Depreciation and amortization |
| 167,549 |
|
| 56,953 |
| 17,352 |
|
| 3,043 |
|
| 244,897 |
|
Equity in net loss of Diamond Green Diesel |
| — |
|
| — |
| 24,523 |
|
| — |
|
| 24,523 |
|
Equity in net income of other unconsolidated subsidiaries |
| (5,154 | ) |
| — |
| — |
|
| — |
|
| (5,154 | ) |
Segment Adjusted EBITDA (Non-GAAP) | $ | 246,484 |
| $ | 140,878 | $ | 36,830 |
| $ | (27,563 | ) | $ | 396,629 |
|
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) * |
| — |
|
| — |
| 48,683 |
|
| — |
|
| 48,683 |
|
Combined Adjusted EBITDA (Non-GAAP) | $ | 246,484 |
| $ | 140,878 | $ | 85,513 |
| $ | (27,563 | ) | $ | 445,312 |
|
|
|
|
|
|
| |||||||||
*See reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Operations | ||||||||||||||
Darling Ingredients Inc. and Subsidiaries | |||||
Balance Sheet Disclosures | |||||
As of July 4, 2026 and January 3, 2026 | |||||
(in thousands) | |||||
|
| ||||
| (unaudited) |
|
| ||
| July 4, |
| January 3, | ||
| 2026 |
| 2026 | ||
Cash and cash equivalents | $ | 160,742 |
| $ | 88,671 |
Property, plant and equipment, net | $ | 2,828,494 |
| $ | 2,796,139 |
Current portion of long-term debt | $ | 96,761 |
| $ | 75,217 |
Long-term debt, net of current portion | $ | 3,850,963 |
| $ | 3,862,243 |
|
|
|
| ||
|
|
|
| ||
Other Financial Data | |||||
As of July 4, 2026 | |||||
| (unaudited) |
|
| ||
| July 4, |
|
| ||
| 2026 |
|
| ||
Net debt (1) | $ | 3,786,982 |
|
| |
Revolver availability | $ | 1,308,043 |
|
| |
Capital expenditures - YTD | $ | 223,626 |
|
| |
Preliminary Leverage Ratio | 2.30X |
|
| ||
(1) Total debt less cash and cash equivalents. |
|
|
| ||
Diamond Green Diesel Joint Venture | |||||||||||||||||
Consolidated Statements of Operations | |||||||||||||||||
For the Three and Six Months Ended June 30, 2026 and June 30, 2025 | |||||||||||||||||
(in thousands, unaudited) | |||||||||||||||||
|
|
|
|
| |||||||||||||
|
| Three Months Ended |
| Six Months Ended |
| ||||||||||||
|
|
|
|
|
| ||||||||||||
|
| June 30, |
| June 30, |
| June 30, |
| June 30, |
| ||||||||
|
| 2026 |
| 2025 |
| 2026 |
| 2025 |
| ||||||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||||||
Operating revenues |
| $ | 2,681,999 |
|
| $ | 1,097,831 |
|
| $ | 4,096,045 |
|
| $ | 1,997,740 |
|
|
Expenses: |
|
|
|
|
|
|
|
|
| ||||||||
Total costs and expenses less lower of cost or market inventory valuation adjustment and depreciation, amortization and accretion expense |
|
| 1,896,706 |
|
|
| 1,119,445 |
|
|
| 3,097,797 |
|
|
| 2,096,551 |
|
|
Lower of cost or market (LCM) inventory valuation adjustment |
|
| — |
|
|
| (111,245 | ) |
|
| (96,720 | ) |
|
| (202,249 | ) |
|
Depreciation, amortization and accretion expense |
|
| 71,020 |
|
|
| 61,529 |
|
|
| 148,948 |
|
|
| 129,001 |
|
|
Total costs and expenses |
|
| 1,967,726 |
|
|
| 1,069,729 |
|
|
| 3,150,025 |
|
|
| 2,023,303 |
|
|
Operating income/(loss) |
|
| 714,273 |
|
|
| 28,102 |
|
|
| 946,020 |
|
|
| (25,563 | ) |
|
Other income |
|
| 3,697 |
|
|
| 2,181 |
|
|
| 5,211 |
|
|
| 5,883 |
|
|
Interest and debt expense, net |
|
| (10,739 | ) |
|
| (12,844 | ) |
|
| (21,895 | ) |
|
| (22,150 | ) |
|
Income/(loss) before income tax expense |
|
| 707,231 |
|
|
| 17,439 |
|
|
| 929,336 |
|
|
| (41,830 | ) |
|
Income tax expense |
| $ | 284 |
|
| $ | 1,105 |
|
| $ | 328 |
|
| $ | 1,144 |
|
|
Net income/(loss) |
| $ | 706,947 |
|
| $ | 16,334 |
|
| $ | 929,008 |
|
| $ | (42,974 | ) |
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
| ||||||||
Reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA: |
|
| |||||||||||||||
Net income/(loss) |
| $ | 706,947 |
|
| $ | 16,334 |
|
| $ | 929,008 |
|
| $ | (42,974 | ) |
|
Income tax expense |
|
| 284 |
|
|
| 1,105 |
|
|
| 328 |
|
|
| 1,144 |
|
|
Interest and debt expense, net |
|
| 10,739 |
|
|
| 12,844 |
|
|
| 21,895 |
|
|
| 22,150 |
|
|
Other income |
|
| (3,697 | ) |
|
| (2,181 | ) |
|
| (5,211 | ) |
|
| (5,883 | ) |
|
Operating income/(loss) |
|
| 714,273 |
|
|
| 28,102 |
|
|
| 946,020 |
|
|
| (25,563 | ) |
|
Depreciation, amortization and accretion expense |
|
| 71,020 |
|
|
| 61,529 |
|
|
| 148,948 |
|
|
| 129,001 |
|
|
DGD Adjusted EBITDA (Non-GAAP) |
|
| 785,293 |
|
|
| 89,631 |
|
|
| 1,094,968 |
|
|
| 103,438 |
|
|
Less: Discount and Broker Fees |
|
| (6,887 | ) |
|
| (4,335 | ) |
|
| (14,222 | ) |
|
| (6,073 | ) |
|
DGD Adjusted EBITDA (Non-GAAP) after Discount and Broker Fees |
|
| 778,406 |
|
|
| 85,296 |
|
|
| 1,080,746 |
|
|
| 97,365 |
|
|
Darling's Share 50% |
|
| 50 | % |
|
| 50 | % |
|
| 50 | % |
|
| 50 | % |
|
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) |
| $ | 389,203 |
|
| $ | 42,648 |
|
| $ | 540,373 |
|
| $ | 48,683 |
|
|
Diamond Green Diesel Joint Venture | |||||
Consolidated Balance Sheets | |||||
June 30, 2026 and December 31, 2025 | |||||
(in thousands) | |||||
| June 30, |
| December 31, | ||
| 2026 |
| 2025 | ||
| (unaudited) |
|
| ||
Assets: |
|
|
| ||
Cash | $ | 387,284 |
| $ | 195,765 |
Total other current assets |
| 2,175,210 |
|
| 1,199,194 |
Property, plant and equipment, net |
| 3,601,119 |
|
| 3,702,254 |
Other assets |
| 122,119 |
|
| 139,765 |
Total assets | $ | 6,285,732 |
| $ | 5,236,978 |
|
|
|
| ||
Liabilities and members' equity: |
|
|
| ||
Revolver | $ | — |
| $ | — |
Total other current portion of long term debt |
| 28,443 |
|
| 29,487 |
Total other current liabilities |
| 630,098 |
|
| 332,256 |
Total long term debt |
| 663,293 |
|
| 677,671 |
Total other long term liabilities |
| 17,796 |
|
| 17,748 |
Total members' equity |
| 4,946,102 |
|
| 4,179,816 |
Total liabilities and members' equity | $ | 6,285,732 |
| $ | 5,236,978 |
Reconciliation of Net Income/(Loss) to (Non-GAAP) Adjusted EBITDA to (Non-GAAP) Pro Forma | ||||||||||||||||||
Adjusted EBITDA to Foreign Currency and to (Non-GAAP) Combined Adjusted EBITDA | ||||||||||||||||||
For the Three and Six Months Ended July 4, 2026 and June 28, 2025 | ||||||||||||||||||
(in thousands, unaudited) | ||||||||||||||||||
| Three Months Ended |
| Six Months Ended |
| ||||||||||||||
|
|
|
|
| ||||||||||||||
Adjusted EBITDA | July 4, |
| June 28, |
| July 4, |
| June 28, |
| ||||||||||
(U.S. dollars in thousands) | 2026 |
| 2025 |
| 2026 |
| 2025 |
| ||||||||||
|
|
|
|
|
|
|
|
| ||||||||||
Net income/(loss) attributable to Darling | $ | 387,312 |
|
| $ | 12,661 |
|
| $ | 521,625 |
|
| $ | (13,499 | ) |
| ||
Depreciation and amortization |
| 130,180 |
|
|
| 121,062 |
|
|
| 261,089 |
|
|
| 244,897 |
|
| ||
Interest expense |
| 55,526 |
|
|
| 51,873 |
|
|
| 109,643 |
|
|
| 109,840 |
|
| ||
Income tax expense |
| 110,638 |
|
|
| 4,065 |
|
|
| 149,264 |
|
|
| 2,911 |
|
| ||
Restructuring and asset impairment charges |
| 3,933 |
|
|
| — |
|
|
| 4,297 |
|
|
| — |
|
| ||
Acquisition and integration costs |
| 13,218 |
|
|
| 3,383 |
|
|
| 18,188 |
|
|
| 4,917 |
|
| ||
Change in fair value of contingent consideration |
| — |
|
|
| 12,583 |
|
|
| — |
|
|
| 18,024 |
|
| ||
Foreign currency loss/(gain) |
| (208 | ) |
|
| (1,313 | ) |
|
| (3,351 | ) |
|
| 49 |
|
| ||
Other expense, net |
| 1,918 |
|
|
| 6,526 |
|
|
| 4,928 |
|
|
| 3,193 |
|
| ||
Loss on early retirement of debt |
| — |
|
|
| 2,978 |
|
|
| — |
|
|
| 2,978 |
|
| ||
Equity in net (income)/loss of Diamond Green Diesel |
| (350,030 | ) |
|
| (6,000 | ) |
|
| (457,393 | ) |
|
| 24,523 |
|
| ||
Equity in net income of other unconsolidated subsidiaries |
| (1,905 | ) |
|
| (2,526 | ) |
|
| (4,800 | ) |
|
| (5,154 | ) |
| ||
Net income attributable to noncontrolling interests |
| 1,957 |
|
|
| 1,604 |
|
|
| 4,700 |
|
|
| 3,950 |
|
| ||
Adjusted EBITDA (Non-GAAP) | $ | 352,539 |
|
| $ | 206,896 |
|
| $ | 608,190 |
|
| $ | 396,629 |
|
| ||
Foreign currency exchange impact |
| (4,029 | ) | (1 | ) |
| — |
|
|
| (18,478 | ) | (2 | ) |
| — |
|
|
Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP) | $ | 348,510 |
|
| $ | 206,896 |
|
| $ | 589,712 |
|
| $ | 396,629 |
|
| ||
DGD Joint Venture Adjusted EBITDA (Darling's share) (Non-GAAP) | $ | 389,203 |
|
| $ | 42,648 |
|
| $ | 540,373 |
|
| $ | 48,683 |
|
| ||
Combined Adjusted EBITDA (Non-GAAP) | $ | 741,742 |
|
| $ | 249,544 |
|
| $ | 1,148,563 |
|
| $ | 445,312 |
|
| ||
|
|
|
|
|
|
|
|
| ||||||||||
(1) The average rates for the three months ended July 4, 2026 were €1.00:$1.16 R$1.00:$0.20 and C$1.00:$0.72 as compared to the average rates for the three months ended June 28, 2025 of €1.00:$1.13, R$1.00:$0.18 and C$1.00:$0.72, respectively. |
| |||||||||||||||||
(2) The average rates for the six months ended July 4, 2026 were €1.00:$1.17, R$1.00:$0.19 and C$1.00:$0.73 as compared to the average rates for the six months ended June 28, 2025 of €1.00:$1.09, R$1.00:$0.17 and C$1.00:$0.71, respectively. |
| |||||||||||||||||
Darling Ingredients Contacts
Investors:
Suann Guthrie
Senior VP, Investor Relations and Global Affairs
(469) 214-8202; suann.guthrie@darlingii.com
Media:
Jillian Fleming
Director, Global Communications
(972) 541-7115; jillian.fleming@darlingii.com
| 5 hours | |
| 5 hours | |
| Jul-09 | |
| Jun-03 | |
| Jun-02 | |
| Jun-01 | |
| May-20 | |
| May-20 | |
| May-13 | |
| May-11 | |
| May-04 | |
| Apr-30 | |
| Apr-30 | |
| Apr-30 | |
| Apr-30 |
Join thousands of traders who make more informed decisions with our premium features. Real-time quotes, advanced visualizations, alerts, and much more.
Learn more about Finviz Elite