Darling Ingredients Inc. Reports Third Quarter 2025 Results

Carbonatix Pre-Player Loader

Audio By Carbonatix

IRVING, Texas--(BUSINESS WIRE)--Oct 23, 2025--

Darling Ingredients Inc. (NYSE: DAR) today reported net income of $19.4 million, or $0.12 per diluted share, for the third quarter of 2025, compared to net income of $16.9 million, or $0.11 per diluted share, for the third quarter of 2024. The company also reported total net sales of $1.6 billion for the third quarter of 2025, compared with total net sales of $1.4 billion for the same period a year ago.

“Our core ingredients business continues to build momentum, driven by strong fundamentals across all segments,” said Randall C. Stuewe, Chairman and Chief Executive Officer. “We are on the heels of public policy developments that we expect to play out in our favor — reinforcing our unmatched position in the industry and our focus on delivering long-term value to shareholders.”

For the nine months ended September 27, 2025, Darling Ingredients reported net sales of $4.4 billion, compared to net sales of $4.3 billion reported during the same period in 2024. For the first nine months of 2025, Darling Ingredients reported net income of $5.9 million, or $0.04 per diluted share, as compared to net income of $177.0 million, or $1.10 per diluted share, for the first nine months of 2024, driven primarily by lower earnings at Diamond Green Diesel (DGD).

DGD sold 250 million gallons of renewable fuel during the third quarter 2025, representing a negative ($0.02) EBITDA per gallon to Darling Ingredients, net of discount and broker fees related to production tax credits (PTC). For the first nine months of 2025, DGD sold 717.7 million gallons of renewable fuel, representing $0.13 EBITDA per gallon to Darling Ingredients, net of discount and broker fees related to PTC.

During the quarter, Darling Ingredients agreed on the sale of $125 million of the company’s 2025 PTC to be paid in the fourth quarter. The company anticipates selling another $125-175 million in PTC credits by the end of 2025.

Combined Adjusted EBITDA for the third quarter 2025 was $244.9 million, compared to $236.7 million for the same period in 2024. On a year-to-date basis, Combined Adjusted EBITDA totaled $690.2 million, as compared to $790.4 million for the same period in 2024.

As of September 27, 2025, Darling Ingredients had $91.5 million in cash and cash equivalents, and $1.17 billion available under its committed revolving credit agreement. Total debt outstanding as of September 27, 2025, net of cash and cash equivalents, was $4.01 billion. The preliminary leverage ratio, as measured by the company’s bank covenant, was 3.65X as of September 27, 2025. Capital expenditures were $90.1 million for the third quarter 2025 and $224.0 million for the first nine months ended September 27, 2025.

Given the ongoing complexity and uncertainty surrounding public policy and its impact on the Fuel segment, the company will now provide financial guidance exclusively for its core ingredients business. For full year 2025, the company estimates core ingredients (all segments excluding DGD) Adjusted EBITDA to be approximately $875-900 million.

 
 
 

Darling Ingredients Inc. and Subsidiaries
Consolidated Statements of Operations
For the Three and Nine Months Ended September 27, 2025 and September 28, 2024
(in thousands, except per share data, unaudited) 

 
 

 

Three Months Ended

 

Nine Months Ended

 

 

 

$ Change

 

 

 

$ Change

 

September 27,

 

September 28,

 

Favorable

 

September 27,

 

September 28,

 

Favorable

 

 

2025

 

 

 

2024

 

 

(Unfavorable)

 

 

2025

 

 

 

2024

 

 

(Unfavorable)

Net sales to third parties

$

1,221,846

 

 

$

1,157,075

 

 

$

64,771

 

 

$

3,574,476

 

 

$

3,551,392

 

 

$

23,084

 

Net sales to related party - Diamond Green Diesel

 

342,120

 

 

 

264,816

 

 

 

77,304

 

 

 

851,602

 

 

 

746,090

 

 

 

105,512

 

Total net sales

 

1,563,966

 

 

 

1,421,891

 

 

 

142,075

 

 

 

4,426,078

 

 

 

4,297,482

 

 

 

128,596

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of sales and operating expenses (excludes depreciation and amortization, shown separately below)

 

1,176,957

 

 

 

1,108,319

 

 

 

(68,638

)

 

 

3,381,801

 

 

 

3,353,406

 

 

 

(28,395

)

(Gain)/loss on sale of assets

 

(375

)

 

 

251

 

 

 

626

 

 

 

639

 

 

 

(101

)

 

 

(740

)

Selling, general and administrative expenses

 

139,594

 

 

 

115,717

 

 

 

(23,877

)

 

 

399,219

 

 

 

384,591

 

 

 

(14,628

)

Acquisition and integration costs

 

6,156

 

 

 

218

 

 

 

(5,938

)

 

 

11,073

 

 

 

5,402

 

 

 

(5,671

)

Change in fair value of contingent consideration

 

 

 

 

16,156

 

 

 

16,156

 

 

 

18,024

 

 

 

(42,215

)

 

 

(60,239

)

Depreciation and amortization

 

124,064

 

 

 

123,553

 

 

 

(511

)

 

 

368,961

 

 

 

375,667

 

 

 

6,706

 

Total costs and expenses

 

1,446,396

 

 

 

1,364,214

 

 

 

(82,182

)

 

 

4,179,717

 

 

 

4,076,750

 

 

 

(102,967

)

Equity in net income/(loss) of Diamond Green Diesel

 

(45,844

)

 

 

2,430

 

 

 

(48,274

)

 

 

(70,367

)

 

 

125,046

 

 

 

(195,413

)

Operating income

 

71,726

 

 

 

60,107

 

 

 

11,619

 

 

 

175,994

 

 

 

345,778

 

 

 

(169,784

)

Other expense:

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(56,925

)

 

 

(66,846

)

 

 

9,921

 

 

 

(166,765

)

 

 

(198,947

)

 

 

32,182

 

Loss on early retirement of debt

 

 

 

 

 

 

 

 

 

 

(2,978

)

 

 

 

 

 

(2,978

)

Foreign currency gain/(loss)

 

1,067

 

 

 

(134

)

 

 

1,201

 

 

 

1,018

 

 

 

515

 

 

 

503

 

Other income/(expense), net

 

662

 

 

 

4,735

 

 

 

(4,073

)

 

 

(2,531

)

 

 

12,823

 

 

 

(15,354

)

Total other expense

 

(55,196

)

 

 

(62,245

)

 

 

7,049

 

 

 

(171,256

)

 

 

(185,609

)

 

 

14,353

 

Equity in net income of other unconsolidated subsidiaries

 

3,277

 

 

 

3,782

 

 

 

(505

)

 

 

8,431

 

 

 

9,109

 

 

 

(678

)

Income from operations before income taxes

 

19,807

 

 

 

1,644

 

 

 

18,163

 

 

 

13,169

 

 

 

169,278

 

 

 

(156,109

)

Income tax expense/(benefit)

 

(1,248

)

 

 

(17,471

)

 

 

(16,223

)

 

 

1,663

 

 

 

(12,790

)

 

 

(14,453

)

Net income

 

21,055

 

 

 

19,115

 

 

 

1,940

 

 

 

11,506

 

 

 

182,068

 

 

 

(170,562

)

Net income attributable to noncontrolling interests

 

(1,692

)

 

 

(2,166

)

 

 

474

 

 

 

(5,642

)

 

 

(5,096

)

 

 

(546

)

Net income attributable to Darling

$

19,363

 

 

$

16,949

 

 

$

2,414

 

 

$

5,864

 

 

$

176,972

 

 

$

(171,108

)

 

 

 

 

 

 

 

 

 

 

 

 

Basic income per share:

$

0.12

 

 

$

0.11

 

 

$

0.01

 

 

$

0.04

 

 

$

1.11

 

 

$

(1.07

)

Diluted income per share:

$

0.12

 

 

$

0.11

 

 

$

0.01

 

 

$

0.04

 

 

$

1.10

 

 

$

(1.06

)

 

 

 

 

 

 

 

 

 

 

 

 

Number of diluted common shares:

 

159,947

 

 

 

160,991

 

 

 

 

 

160,067

 

 

 

161,534

 

 

 

 
 
 
 

Segment Financial Tables (in thousands, unaudited) 

 

 

Feed

Ingredients

Food

Ingredients

Fuel

Ingredients

Corporate

Total

Three Months Ended September 27, 2025

 

 

 

 

 

Total net sales

$

1,029,115

 

$

380,574

 

$

154,277

 

$

 

$

1,563,966

 

Cost of sales and operating expenses

 

779,306

 

 

275,751

 

 

121,900

 

 

 

 

1,176,957

 

Gross margin

 

249,809

 

 

104,823

 

 

32,377

 

 

 

 

387,009

 

 

 

 

 

 

 

Gain on sale of assets

 

(125

)

 

(65

)

 

(185

)

 

 

 

(375

)

Selling, general and administrative expenses

 

75,938

 

 

33,250

 

 

8,077

 

 

22,329

 

 

139,594

 

Acquisition and integration costs

 

 

 

 

 

 

 

6,156

 

 

6,156

 

Depreciation and amortization

 

83,590

 

 

29,839

 

 

9,129

 

 

1,506

 

 

124,064

 

Equity in net loss of Diamond Green Diesel

 

 

 

 

 

(45,844

)

 

 

 

(45,844

)

Segment operating income/(loss)

$

90,406

 

$

41,799

 

$

(30,488

)

$

(29,991

)

$

71,726

 

Equity in net income of other unconsolidated subsidiaries

 

3,277

 

 

 

 

 

 

 

 

3,277

 

Segment income/(loss)

 

93,683

 

 

41,799

 

 

(30,488

)

 

(29,991

)

 

75,003

 

 

 

 

 

 

 

 

Segment Adjusted EBITDA (Non-GAAP)

$

173,996

 

$

71,638

 

$

24,485

 

$

(22,329

)

$

247,790

 

DGD Adjusted EBITDA (Darling's Share) (Non-GAAP)

 

 

 

 

 

(2,884

)

 

 

 

(2,884

)

Combined Adjusted EBITDA (Non-GAAP)

$

173,996

 

$

71,638

 

$

21,601

 

$

(22,329

)

$

244,906

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA:

Net income/(loss) attributable to Darling

$

93,683

 

$

41,799

 

$

(30,488

)

$

(85,631

)

$

19,363

 

Net income attributable to noncontrolling interests

 

 

 

 

 

 

 

1,692

 

 

1,692

 

Income tax benefit

 

 

 

 

 

 

 

(1,248

)

 

(1,248

)

Interest expense

 

 

 

 

 

 

 

56,925

 

 

56,925

 

Foreign currency gain

 

 

 

 

 

 

 

(1,067

)

 

(1,067

)

Other income, net

 

 

 

 

 

 

 

(662

)

 

(662

)

Segment income/(loss)

$

93,683

 

$

41,799

 

$

(30,488

)

$

(29,991

)

$

75,003

 

Acquisition and integration costs

 

 

 

 

 

 

 

6,156

 

 

6,156

 

Depreciation and amortization

 

83,590

 

 

29,839

 

 

9,129

 

 

1,506

 

 

124,064

 

Equity in net loss of Diamond Green Diesel

 

 

 

 

 

45,844

 

 

 

 

45,844

 

Equity in net income of other unconsolidated subsidiaries

 

(3,277

)

 

 

 

 

 

 

 

(3,277

)

Segment Adjusted EBITDA (Non-GAAP)

$

173,996

 

$

71,638

 

$

24,485

 

$

(22,329

)

$

247,790

 

DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) *

 

 

 

 

 

(2,884

)

 

 

 

(2,884

)

Combined Adjusted EBITDA (Non-GAAP)

$

173,996

 

$

71,638

 

$

21,601

 

$

(22,329

)

$

244,906

 

 

 

 

 

 

 

*See reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Operations

 
 

 

Feed

Ingredients

Food

Ingredients

Fuel

Ingredients

Corporate

Total

Three Months Ended September 28, 2024

 

 

 

 

 

Total net sales

$

927,457

 

$

357,292

$

137,142

 

$

 

$

1,421,891

 

Cost of sales and operating expenses

 

727,642

 

 

271,861

 

108,816

 

 

 

 

1,108,319

 

Gross margin

 

199,815

 

 

85,431

 

28,326

 

 

 

 

313,572

 

 

 

 

 

 

 

Loss (gain) on sale of assets

 

204

 

 

49

 

(2

)

 

 

 

251

 

Selling, general and administrative expenses

 

67,445

 

 

28,351

 

7,757

 

 

12,164

 

 

115,717

 

Acquisition and integration costs

 

 

 

 

 

 

218

 

 

218

 

Change in fair value of contingent consideration

 

16,156

 

 

 

 

 

 

 

16,156

 

Depreciation and amortization

 

85,480

 

 

26,743

 

9,297

 

 

2,033

 

 

123,553

 

Equity in net income of Diamond Green Diesel

 

 

 

 

2,430

 

 

 

 

2,430

 

Segment operating income/(loss)

$

30,530

 

$

30,288

$

13,704

 

$

(14,415

)

$

60,107

 

Equity in net income of other unconsolidated subsidiaries

 

3,782

 

 

 

 

 

 

 

3,782

 

Segment income/(loss)

 

34,312

 

 

30,288

 

13,704

 

 

(14,415

)

 

63,889

 

Segment Adjusted EBITDA (Non-GAAP)

$

132,166

 

$

57,031

$

20,571

 

$

(12,164

)

$

197,604

 

DGD Adjusted EBITDA (Darling's Share) (Non-GAAP)

 

 

 

 

39,085

 

 

 

$

39,085

 

Combined Adjusted EBITDA (Non-GAAP)

$

132,166

 

$

57,031

$

59,656

 

$

(12,164

)

$

236,689

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA:

Net income/(loss) attributable to Darling

$

34,312

 

$

30,288

$

13,704

 

$

(61,355

)

$

16,949

 

Net income attributable to noncontrolling interests

 

 

 

 

 

 

2,166

 

 

2,166

 

Income tax benefit

 

 

 

 

 

 

(17,471

)

 

(17,471

)

Interest expense

 

 

 

 

 

 

66,846

 

 

66,846

 

Foreign currency loss

 

 

 

 

 

 

134

 

 

134

 

Other income, net

 

 

 

 

 

 

(4,735

)

 

(4,735

)

Segment income/(loss)

$

34,312

 

$

30,288

$

13,704

 

$

(14,415

)

$

63,889

 

Acquisition and integration costs

 

 

 

 

 

 

218

 

 

218

 

Change in fair value of contingent consideration

 

16,156

 

 

 

 

 

 

 

16,156

 

Depreciation and amortization

 

85,480

 

 

26,743

 

9,297

 

 

2,033

 

 

123,553

 

Equity in net income of Diamond Green Diesel

 

 

 

 

(2,430

)

 

 

 

(2,430

)

Equity in net income of other unconsolidated subsidiaries

 

(3,782

)

 

 

 

 

 

 

(3,782

)

Segment Adjusted EBITDA (Non-GAAP)

$

132,166

 

$

57,031

$

20,571

 

$

(12,164

)

$

197,604

 

DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) *

 

 

 

 

39,085

 

 

 

 

39,085

 

Combined Adjusted EBITDA (Non-GAAP)

$

132,166

 

$

57,031

$

59,656

 

$

(12,164

)

$

236,689

 

 

 

 

 

 

 

*See reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Operations

 
 

 

Feed

Ingredients

Food

Ingredients

Fuel

Ingredients

Corporate

Total

Nine Months Ended September 27, 2025

 

 

 

 

 

Total net sales

$

2,861,930

$

1,115,956

 

$

448,192

 

$

 

$

4,426,078

 

Cost of sales and operating expenses

 

2,215,402

 

804,765

 

 

361,634

 

 

 

 

3,381,801

 

Gross margin

 

646,528

 

311,191

 

 

86,558

 

 

 

 

1,044,277

 

 

 

 

 

 

 

Loss (gain) on sale of assets

 

1,075

 

(34

)

 

(402

)

 

 

 

639

 

Selling, general and administrative expenses

 

224,973

 

98,709

 

 

25,645

 

 

49,892

 

 

399,219

 

Acquisition and integration costs

 

 

 

 

 

 

11,073

 

 

11,073

 

Change in fair value of contingent consideration

 

18,024

 

 

 

 

 

 

 

18,024

 

Depreciation and amortization

 

251,139

 

86,792

 

 

26,481

 

 

4,549

 

 

368,961

 

Equity in net loss of Diamond Green Diesel

 

 

 

 

(70,367

)

 

 

 

(70,367

)

Segment operating income/(loss)

$

151,317

$

125,724

 

$

(35,533

)

$

(65,514

)

$

175,994

 

Equity in net income of other unconsolidated subsidiaries

 

8,431

 

 

 

 

 

 

 

8,431

 

Segment income/(loss)

$

159,748

$

125,724

 

$

(35,533

)

$

(65,514

)

$

184,425

 

 

 

 

 

 

 

Segment Adjusted EBITDA (Non-GAAP)

$

420,480

$

212,516

 

$

61,315

 

$

(49,892

)

$

644,419

 

DGD Adjusted EBITDA (Darling's Share) (Non-GAAP)

 

 

 

 

45,799

 

 

 

 

45,799

 

Combined Adjusted EBITDA (Non-GAAP)

$

420,480

$

212,516

 

$

107,114

 

$

(49,892

)

$

690,218

 

 

 

 

 

 

 

 

Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA:

Net income/(loss) attributable to Darling

$

159,748

 

$

125,724

$

(35,533

)

$

(244,075

)

$

5,864

 

Net income attributable to noncontrolling interests

 

 

 

 

 

 

5,642

 

 

5,642

 

Income tax expense

 

 

 

 

 

 

1,663

 

 

1,663

 

Interest expense

 

 

 

 

 

 

166,765

 

 

166,765

 

Loss on early retirement of debt

 

 

 

 

 

 

2,978

 

 

2,978

 

Foreign currency gain

 

 

 

 

 

 

(1,018

)

 

(1,018

)

Other expense, net

 

 

 

 

 

 

2,531

 

 

2,531

 

Segment income/(loss)

$

159,748

 

$

125,724

$

(35,533

)

$

(65,514

)

$

184,425

 

Acquisition and integration costs

 

 

 

 

 

 

11,073

 

 

11,073

 

Change in fair value of contingent consideration

 

18,024

 

 

 

 

 

 

 

18,024

 

Depreciation and amortization

 

251,139

 

 

86,792

 

26,481

 

 

4,549

 

 

368,961

 

Equity in net loss of Diamond Green Diesel

 

 

 

 

70,367

 

 

 

 

70,367

 

Equity in net income of other unconsolidated subsidiaries

 

(8,431

)

 

 

 

 

 

 

(8,431

)

Segment Adjusted EBITDA (Non-GAAP)

$

420,480

 

$

212,516

$

61,315

 

$

(49,892

)

$

644,419

 

DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) *

 

 

 

 

45,799

 

 

 

 

45,799

 

Combined Adjusted EBITDA (Non-GAAP)

$

420,480

 

$

212,516

$

107,114

 

$

(49,892

)

$

690,218

 

 

 

 

 

 

 

*See reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Operations

 
 

 

Feed

Ingredients

Food

Ingredients

Fuel

Ingredients

Corporate

Total

Nine Months Ended September 28, 2024

 

 

 

 

 

Total net sales

$

2,751,452

 

$

1,127,415

 

$

418,615

 

$

 

$

4,297,482

 

Cost of sales and operating expenses

 

2,171,282

 

 

846,766

 

 

335,358

 

 

 

 

3,353,406

 

Gross margin

 

580,170

 

 

280,649

 

 

83,257

 

 

 

 

944,076

 

 

 

 

 

 

 

Loss/(gain) on sale of assets

 

541

 

 

(208

)

 

(434

)

 

 

 

(101

)

Selling, general and administrative expenses

 

218,598

 

 

88,939

 

 

24,911

 

 

52,143

 

 

384,591

 

Acquisition and integration costs

 

 

 

 

 

 

 

5,402

 

 

5,402

 

Change in fair value of contingent consideration

 

(42,215

)

 

 

 

 

 

 

 

(42,215

)

Depreciation and amortization

 

259,493

 

 

82,983

 

 

26,687

 

 

6,504

 

 

375,667

 

Equity in net income of Diamond Green Diesel

 

 

 

 

 

125,046

 

 

 

 

125,046

 

Segment operating income/(loss)

$

143,753

 

$

108,935

 

$

157,139

 

$

(64,049

)

$

345,778

 

Equity in net income of other unconsolidated subsidiaries

 

9,109

 

 

 

 

 

 

 

 

9,109

 

Segment income/(loss)

$

152,862

 

$

108,935

 

$

157,139

 

$

(64,049

)

$

354,887

 

 

 

 

 

 

 

Segment Adjusted EBITDA (Non-GAAP)

$

361,031

 

$

191,918

 

$

58,780

 

$

(52,143

)

$

559,586

 

DGD Adjusted EBITDA (Darling's Share) (Non-GAAP)

 

 

 

 

 

230,787

 

 

 

 

230,787

 

Combined Adjusted EBITDA (Non-GAAP)

$

361,031

 

$

191,918

 

$

289,567

 

$

(52,143

)

$

790,373

 

 

 

 

 

 

 

 

Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA:

Net income/(loss) attributable to Darling

$

152,862

 

$

108,935

$

157,139

 

$

(241,964

)

$

176,972

 

Net income attributable to noncontrolling interests

 

 

 

 

 

 

5,096

 

 

5,096

 

Income tax benefit

 

 

 

 

 

 

(12,790

)

 

(12,790

)

Interest expense

 

 

 

 

 

 

198,947

 

 

198,947

 

Foreign currency gain

 

 

 

 

 

 

(515

)

 

(515

)

Other income, net

 

 

 

 

 

 

(12,823

)

 

(12,823

)

Segment income/(loss)

$

152,862

 

$

108,935

$

157,139

 

$

(64,049

)

$

354,887

 

Acquisition and integration costs

 

 

 

 

 

 

5,402

 

 

5,402

 

Change in fair value of contingent consideration

 

(42,215

)

 

 

 

 

 

 

(42,215

)

Depreciation and amortization

 

259,493

 

 

82,983

 

26,687

 

 

6,504

 

 

375,667

 

Equity in net income of Diamond Green Diesel

 

 

 

 

(125,046

)

 

 

 

(125,046

)

Equity in net income of other unconsolidated subsidiaries

 

(9,109

)

 

 

 

 

 

 

(9,109

)

Segment Adjusted EBITDA (Non-GAAP)

$

361,031

 

$

191,918

$

58,780

 

$

(52,143

)

$

559,586

 

DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) *

 

 

 

 

230,787

 

 

 

 

230,787

 

Combined Adjusted EBITDA (Non-GAAP)

$

361,031

 

$

191,918

$

289,567

 

$

(52,143

)

$

790,373

 

 

 

 

 

 

 

*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 September 27, 2025 and December 28, 2024
(in thousands) 

 
 

 

(unaudited)

 

 

 

September 27,

 

December 28,

 

2025

 

2024

Cash and cash equivalents

$

91,494

 

$

75,973

Property, plant and equipment, net

$

2,786,142

 

$

2,713,669

Current portion of long-term debt

$

76,911

 

$

133,020

Long-term debt, net of current portion

$

4,026,727

 

$

3,908,978

 

 

 

 

 

 

 

 

Other Financial Data

As of September 27, 2025

 

(unaudited)

 

 

 

September 27,

 

 

 

2025

 

 

Revolver availability

$

1,173,097

 

 

Capital expenditures - YTD

$

224,045

 

 

Preliminary Leverage Ratio

3.65x

 

 

 
 
 
 

Diamond Green Diesel Joint Venture
Consolidated Statements of Operations
For the Three and Nine Months Ended September 30, 2025 and September 30, 2024
(in thousands, unaudited)
 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

 

 

 

September 30,

 

September 30,

 

September 30,

 

September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenues:

 

 

 

 

 

 

 

 

Operating revenues

 

$

1,203,732

 

 

$

1,224,679

 

 

$

3,201,472

 

 

$

3,819,870

 

Expenses:

 

 

 

 

 

 

 

 

Total costs and expenses less lower of cost or market inventory valuation adjustment and depreciation, amortization and accretion expense

 

 

1,160,562

 

 

 

1,126,200

 

 

 

3,257,113

 

 

 

3,300,483

 

Lower of cost or market (LCM) inventory valuation adjustment

 

 

37,811

 

 

 

20,310

 

 

 

(164,438

)

 

 

57,814

 

Depreciation, amortization and accretion expense

 

 

75,398

 

 

 

68,303

 

 

 

204,399

 

 

 

195,503

 

Total costs and expenses

 

 

1,273,771

 

 

 

1,214,813

 

 

 

3,297,074

 

 

 

3,553,800

 

Operating income/(loss)

 

 

(70,039

)

 

 

9,866

 

 

 

(95,602

)

 

 

266,070

 

Other income

 

 

1,621

 

 

 

5,058

 

 

 

7,504

 

 

 

14,336

 

Interest and debt expense, net

 

 

(11,922

)

 

 

(10,093

)

 

 

(34,072

)

 

 

(30,372

)

Income/(loss) before income tax expense

 

 

(80,340

)

 

 

4,831

 

 

 

(122,170

)

 

 

250,034

 

Income tax expense/(benefit)

 

$

221

 

 

$

(29

)

 

$

1,365

 

 

$

(58

)

Net income/(loss)

 

$

(80,561

)

 

$

4,860

 

 

$

(123,535

)

 

$

250,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA:

Net income/(loss)

 

$

(80,561

)

 

$

4,860

 

 

$

(123,535

)

 

$

250,092

 

Income tax expense/(benefit)

 

 

221

 

 

 

(29

)

 

 

1,365

 

 

 

(58

)

Interest and debt expense, net

 

 

11,922

 

 

 

10,093

 

 

 

34,072

 

 

 

30,372

 

Other income

 

 

(1,621

)

 

 

(5,058

)

 

 

(7,504

)

 

 

(14,336

)

Operating income/(loss)

 

 

(70,039

)

 

 

9,866

 

 

 

(95,602

)

 

 

266,070

 

Depreciation, amortization and accretion expense

 

 

75,398

 

 

 

68,303

 

 

 

204,399

 

 

 

195,503

 

DGD Adjusted EBITDA (Non-GAAP)

 

 

5,359

 

 

 

78,169

 

 

 

108,797

 

 

 

461,573

 

Less: Discount and Broker Fees

 

 

(11,126

)

 

 

 

 

 

(17,199

)

 

 

 

DGD Adjusted EBITDA (Non-GAAP) after Discount and Broker Fees

 

 

(5,767

)

 

 

78,169

 

 

 

91,598

 

 

 

461,573

 

Darling's Share 50%

 

 

50

%

 

 

50

%

 

 

50

%

 

 

50

%

DGD Adjusted EBITDA (Darling's Share) (Non-GAAP)

 

$

(2,884

)

 

$

39,085

 

 

$

45,799

 

 

$

230,787

 

 
 
 
 

Diamond Green Diesel Joint Venture
Consolidated Balance Sheets
September 30, 2025 and December 31, 2024
(in thousands) 

 

 

September 30,

 

December 31,

 

2025

 

2024

 

(unaudited)

 

 

Assets:

 

 

 

Cash

$

136,225

 

$

353,446

Total other current assets

 

1,119,640

 

 

1,137,821

Property, plant and equipment, net

 

3,750,079

 

 

3,868,943

Other assets

 

538,591

 

 

100,307

Total assets

$

5,544,535

 

$

5,460,517

 

 

 

 

Liabilities and members' equity:

 

 

 

Revolver

$

100,000

 

$

Total other current portion of long term debt

 

30,012

 

 

29,809

Total other current liabilities

 

213,749

 

 

319,688

Total long term debt

 

684,726

 

 

707,158

Total other long term liabilities

 

18,174

 

 

17,195

Total members' equity

 

4,497,874

 

 

4,386,667

Total liabilities and members' equity

$

5,544,535

 

$

5,460,517

 
 
 
 

Reconciliation of Net Income 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 Nine Months Ended September 27, 2025 and September 28, 2024
(in thousands, unaudited) 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

Adjusted EBITDA

September 27,

 

September 28,

 

September 27,

 

September 28,

(U.S. dollars in thousands)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Net income attributable to Darling

$

19,363

 

 

$

16,949

 

 

$

5,864

 

 

$

176,972

 

Depreciation and amortization

 

124,064

 

 

 

123,553

 

 

 

368,961

 

 

 

375,667

 

Interest expense

 

56,925

 

 

 

66,846

 

 

 

166,765

 

 

 

198,947

 

Loss on early retirement of debt

 

 

 

 

 

 

 

2,978

 

 

 

 

Income tax expense/(benefit)

 

(1,248

)

 

 

(17,471

)

 

 

1,663

 

 

 

(12,790

)

Acquisition and integration costs

 

6,156

 

 

 

218

 

 

 

11,073

 

 

 

5,402

 

Change in fair value of contingent consideration

 

 

 

 

16,156

 

 

 

18,024

 

 

 

(42,215

)

Foreign currency loss/(gain)

 

(1,067

)

 

 

134

 

 

 

(1,018

)

 

 

(515

)

Other (income)/expense, net

 

(662

)

 

 

(4,735

)

 

 

2,531

 

 

 

(12,823

)

Equity in net (income)/loss of Diamond Green Diesel

 

45,844

 

 

 

(2,430

)

 

 

70,367

 

 

 

(125,046

)

Equity in net income of other unconsolidated subsidiaries

 

(3,277

)

 

 

(3,782

)

 

 

(8,431

)

 

 

(9,109

)

Net income attributable to noncontrolling interests

 

1,692

 

 

 

2,166

 

 

 

5,642

 

 

 

5,096

 

Adjusted EBITDA (Non-GAAP)

$

247,790

 

 

$

197,604

 

 

$

644,419

 

 

$

559,586

 

Foreign currency exchange impact

 

(7,560

)

(1)

 

 

 

 

(8,826

)

(2)

 

 

Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP)

$

240,230

 

 

$

197,604

 

 

$

635,593

 

 

$

559,586

 

DGD Joint Venture Adjusted EBITDA (Darling's share) (Non-GAAP)

$

(2,884

)

 

$

39,085

 

 

$

45,799

 

 

$

230,787

 

Combined Adjusted EBITDA (Non-GAAP)

$

244,906

 

 

$

236,689

 

 

$

690,218

 

 

$

790,373

 

 

 

 

 

 

 

 

 

(1) The average rates for the three months ended September 27, 2025 were €1.00:$1.17, R$1.00:$0.18 and C$1.00:$0.73 as compared to the average rates for the three months ended September 28, 2024 of €1.00:$1.10, R$1.00:$0.18 and C$1.00:$0.73, respectively.

(2) The average rates for the nine months ended September 27, 2025 were €1.00:$1.12, R$1.00:$0.18 and C$1.00:$0.71 as compared to the average rates for the nine months ended September 28, 2024 of €1.00:$1.09, R$1.00:$0.19 and C$1.00:$0.74, respectively.

About Darling Ingredients
A pioneer in circularity, Darling Ingredients Inc. (NYSE: DAR) takes material from the animal agriculture and food industries, and transforms them into valuable ingredients that nourish people, feed animals and crops, and fuel the world with renewable energy. The company operates over 260 facilities in more than 15 countries and processes about 15% of the world’s animal agricultural by-products, produces about 30% of the world’s collagen (both gelatin and hydrolyzed collagen), and is one of the largest producers of renewable energy. To learn more, visit darlingii.com. Follow us on LinkedIn.

Darling Ingredients will host a conference call at 9 a.m. Eastern Time (8 a.m. Central Time) on October 23, 2025, to discuss third quarter 2025 financial results. A presentation accompanying supplemental financial data will also be available at darlingii.com/investors.

To access the call as a listener, please register for the audio-only webcast.

To join the call as a participant to ask a question, please register in advance to receive a confirmation email with the dial-in number and PIN for immediate access on October 23, 2025, or call 833-470-1428 (United States) or 404-975-4839 (international) using access code 932698.

A replay of the call will be available online via the webcast registration link two hours after the call ends. A transcript will be posted at darlingii.com/investors within 24 hours.

Use of Non-GAAP Financial Measures:

Segment Adjusted EBITDA is not a recognized accounting measurement under GAAP; it should not be considered as an alternative to net income/(loss), as a measure of operating results, or as an alternative to cash flow as a measure of liquidity. It is presented here not as an alternative to net income (loss), but rather as a measure of the segment’s operating performance. Segment Adjusted EBITDA consists of net income/(loss) plus depreciation and amortization, restructuring and asset impairment charges, acquisition and integration costs, change in fair value of contingent consideration, foreign currency loss/(gain), net income/(loss) attributable to noncontrolling interests, interest expense, income tax provision, other income/(expense), equity in net (income)/loss of unconsolidated subsidiaries and equity in net (income)/loss of Diamond Green Diesel. Management believes that Segment Adjusted EBITDA is useful in evaluating the segment’s operating performance because the calculation of Segment Adjusted EBITDA generally eliminates non-cash and certain other items for reasons unrelated to overall operating performance and also believes this information is useful to investors.

Adjusted EBITDA is not a recognized accounting measurement under GAAP; it should not be considered as an alternative to net income, as a measure of operating results, or as an alternative to cash flow as a measure of liquidity. It is presented here not as an alternative to net income, but rather as a measure of the Company's operating performance. Since EBITDA (generally, net income plus interest expense, taxes, depreciation and amortization) is not calculated identically by all companies, the presentation in this report may not be comparable to EBITDA or Adjusted EBITDA presentations disclosed by other companies. Adjusted EBITDA is calculated above and represents for any relevant period, net income/(loss) plus depreciation and amortization, restructuring and asset impairment charges, acquisition and integration costs, change in fair value of contingent consideration, foreign currency loss/(gain), net income/(loss) attributable to non-controlling interests, interest expense, income tax provision, other income/(expense) and equity in net (income)/loss of unconsolidated subsidiaries. Management believes that Adjusted EBITDA is useful in evaluating the Company's operating performance compared to that of other companies in its industry because the calculation of Adjusted EBITDA generally eliminates the effects of financing, income taxes, non-cash and certain other items that may vary for different companies for reasons unrelated to overall operating performance and also believes this information is useful to investors.

The Company’s management uses Adjusted EBITDA as a measure to evaluate performance and for other discretionary purposes. In addition to the foregoing, management also uses or will use Adjusted EBITDA to measure compliance with certain financial covenants under the Company’s Senior Secured Credit Facilities, 6% Notes, 5.25% Notes and 4.5% Notes that were outstanding at September 27, 2025. However, the amounts shown above for Adjusted EBITDA differ from the amounts calculated under similarly titled definitions in the Company’s Senior Secured Credit Facilities, 6% Notes, 5.25% Notes and 4.5% Notes, as those definitions permit further adjustments to reflect certain other nonrecurring costs, non-cash charges and cash dividends from the DGD Joint Venture. Additionally, the Company evaluates the impact of foreign exchange on operating cash flow, which is defined as segment operating income (loss) plus depreciation and amortization.

Pro forma Adjusted EBITDA to Foreign Currency is not a recognized accounting measurement under GAAP; it should not be considered as an alternative to net income, as a measure of operating results, or as an alternative to cash flow as a measure of liquidity. It is presented here not as an alternative to net income, but rather as a measure of the Company's operating performance. Management believes Pro forma Adjusted EBITDA to Foreign Currency is useful in evaluating the Company’s operating performance on a constant currency basis and also believes this information is useful to investors.

Combined Adjusted EBITDA is not a recognized accounting measurement under GAAP; it should not be considered as an alternative to net income, as a measure of operating results, or as an alternative to cash flow as a measure of liquidity. It is presented here not as an alternative to net income, but rather as a measure of the Company’s operating performance. Combined Adjusted EBITDA consists of Adjusted EBITDA plus DGD Adjusted EBITDA (Darling’s Share). When Combined Adjusted EBITDA is presented by segment, Combined Adjusted EBITDA consists of Segment Adjusted EBITDA plus DGD Adjusted EBITDA (Darling’s Share). Management believes that Combined Adjusted EBITDA is useful in evaluating the Company's operating performance compared to that of other companies in its industry because the calculation of Combined Adjusted EBITDA generally eliminates the effects of financing, income taxes, non-cash and certain other items that may vary for different companies for reasons unrelated to overall operating performance and also believes this information is useful to investors.

Information reconciling forward-looking Combined Adjusted EBITDA to net income is unavailable to the Company without unreasonable effort. The Company is not able to provide reconciliations of Combined Adjusted EBITDA to net income because certain items required for such reconciliations are outside of the Company’s control and/or cannot be reasonably predicted, such as the impact of volatile commodity prices on the Company’s operations, impact of foreign currency exchange fluctuations, depreciation and amortization and the provision for income taxes. Preparation of such reconciliations for Darling Ingredients Inc. and the Company’s joint venture, Diamond Green Diesel, would require a forward-looking balance sheet, statement of operations and statement of cash flows, prepared in accordance with GAAP for each entity, and such forward-looking financial statements are unavailable to the Company without unreasonable effort. The Company provides guidance for its Combined Adjusted EBITDA outlook that it believes will be achieved; however, it cannot accurately predict all the components of the Combined Adjusted EBITDA calculation.

DGD Adjusted EBITDA is not reflected in the Adjusted EBITDA or the Pro forma Adjusted EBITDA to Foreign Currency. DGD Adjusted EBITDA is not a recognized accounting measure under GAAP; it should not be considered as an alternative to net income/(loss) or equity in net income/(loss) of Diamond Green Diesel, as a measure of operating results, or as an alternative to cash flow as a measure of liquidity and is not intended to be a presentation in accordance with GAAP. The Company calculates DGD Adjusted EBITDA by taking DGD’s net income/(loss) plus income tax expense/(benefit), interest and debt expense, net, and DGD’s depreciation, amortization and accretion expense less other income. Management believes that DGD Adjusted EBITDA is useful in evaluating the Company’s operating performance because the calculation of DGD Adjusted EBITDA generally eliminates non-cash and certain other items at DGD unrelated to overall operating performance and also believes this information is useful to investors. The Company calculates Darling’s Share of DGD Adjusted EBITDA by taking DGD Adjusted EBITDA, net of discount and broker fees, and then multiplying by 50% to get Darling’s Share of DGD’s Adjusted EBITDA.

EBITDA per gallon is not a recognized accounting measurement under GAAP; it should not be considered as an alternative to net income or equity in income of Diamond Green Diesel, as a measure of operating results, or as an alternative to cash flow as a measure of liquidity and is not intended to be a presentation in accordance with GAAP. EBITDA per gallon is presented here not as an alternative to net income or equity in income of Diamond Green Diesel, but rather as a measure of Diamond Green Diesel's operating performance. Since EBITDA per gallon (generally, net income plus interest expense, taxes, depreciation and amortization divided by total gallons sold) is not calculated identically by all companies, this presentation may not be comparable to EBITDA per gallon presentations disclosed by other companies. Management believes that EBITDA per gallon is useful in evaluating Diamond Green Diesel's operating performance compared to that of other companies in its industry because the calculation of EBITDA per gallon generally eliminates the effects of financing, income taxes and certain non-cash and other items presented on a per gallon basis that may vary for different companies for reasons unrelated to overall operating performance.

Cautionary Statements Regarding Forward-Looking Information:

This media release includes “forward-looking” statements that are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the statements. Statements that are not statements of historical facts are forward-looking statements and are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Words such as “estimate,” “guidance,” “outlook,” “project,” “planned,” “contemplate,” “potential,” “possible,” “proposed,” “intend,” “believe,” “anticipate,” “expect,” “may,” “will,” “would,” “should,” “could,” and similar expressions are intended to identify forward-looking statements. All statements other than statements of historical facts included in this release are forward-looking statements. Forward-looking statements are based on the Company's current expectations and assumptions regarding its business, the economy and other future conditions. The Company cautions readers that any such forward-looking statements it makes are not guarantees of future performance and that actual results may differ materially from anticipated results or expectations expressed in its forward-looking statements as a result of a variety of factors, including many that are beyond the Company's control.

Important factors that could cause actual results to differ materially from the Company’s expectations include: existing and unknown future limitations on the ability of the Company's direct and indirect subsidiaries to make their cash flow available to the Company for payments on the Company's indebtedness or other purposes; reduced demands or prices for biofuels, biogases or renewable electricity; global demands for grain and oilseed commodities, which have exhibited volatility, and can impact the cost of feed for cattle, hogs and poultry, thus affecting available rendering feedstock and selling prices for the Company’s products; reductions in raw material volumes available to the Company due to weak margins in the meat production industry as a result of higher feed costs, reduced consumer demand, reduced volume due to government regulations affecting animal production or other factors, reduced volume from food service establishments, or otherwise; reduced demand for animal feed; reduced finished product prices, including a decline in fat, used cooking oil, protein or collagen (including, without limitation, collagen peptides and gelatin) finished product prices; changes to government policies around the world relating to renewable fuels and greenhouse gas (“GHG”) emissions that adversely affect prices, margins or markets (including for the DGD Joint Venture), including programs like renewable fuel standards, low carbon fuel standards (“LCFS”), renewable fuel mandates and tax credits for biofuels, or loss or diminishment of tax credits due to failure to satisfy any eligibility requirements, including, without limitation, in relation to the blender tax credit or the Clean Fuels Production Credit (“CFPC”); climate related adverse results, including with respect to the Company’s climate goals, targets or commitments; possible product recall resulting from developments relating to the discovery of unauthorized adulterations to food or food additives or products which do not meet specifications, contract requirements or regulatory standards; the occurrence of 2009 H1N1 flu (initially known as “Swine Flu”), highly pathogenic strains of avian influenza (collectively known as “Bird Flu”), severe acute respiratory syndrome (“SARS”), bovine spongiform encephalopathy (or “BSE”), porcine epidemic diarrhea (“PED”) or other diseases associated with animal origin in the U.S. or elsewhere, such as the outbreak of African Swine Fever in China and elsewhere; the occurrence of pandemics, epidemics or disease outbreaks, such as the COVID-19 outbreak; unanticipated costs and/or reductions in raw material volumes related to the Company’s compliance with the existing or unforeseen new U.S. or foreign (including, without limitation, China) regulations (including new or modified animal feed, Bird Flu, SARS, PED, BSE or ASF or similar or unanticipated regulations) affecting the industries in which the Company operates or its value added products; risks associated with the DGD Joint Venture, including possible unanticipated operating disruptions and a decline in margins on the products produced by the DGD Joint Venture; risks and uncertainties relating to international sales and operations, including imposition of tariffs, quotas, trade barriers and other trade protections by the U.S. or foreign countries; tax changes, such as global minimum tax measures, or issues related to administration, guidance and/or regulations associated with biofuel policies, including CFPC, and risks associated with the qualification and sale of such credits; difficulties or a significant disruption (including, without limitation, due to cyber-attack) in the Company’s information systems, networks or the confidentiality, availability or integrity of our data or failure to implement new systems and software successfully; risks relating to possible third-party claims of intellectual property infringement; increased contributions to the Company’s pension and benefit plans, including multiemployer and employer-sponsored defined benefit pension plans as required by legislation, regulation or other applicable U.S. or foreign law or resulting from a U.S. mass withdrawal event; bad debt write-offs; loss of or failure to obtain necessary permits and registrations; continued or escalated conflict in the Middle East, North Korea, Ukraine or elsewhere, including the Russia-Ukraine war and on-going or emerging conflicts in the Middle East; uncertainty regarding the exit of the U.K. from the European Union; uncertainty regarding any administration changes in the U.S. or elsewhere around the world, including, without limitation, impacts to trade, tariffs and/or policies impacting the Company (such as biofuel policies and mandates); and/or unfavorable export or import markets. These factors, coupled with volatile prices for natural gas and diesel fuel, inflation rates, climate conditions, currency exchange fluctuations, general performance of the U.S. and global economies, disturbances in world financial, credit, commodities and stock markets, and any decline in consumer confidence and discretionary spending, including the inability of consumers and companies to obtain credit due to lack of liquidity in the financial markets, among others, could cause actual results to vary materially from the forward-looking statements included in this report or negatively impact the Company’s results of operations. Among other things, future profitability may be affected by the Company’s ability to grow its business, which faces competition from companies that may have substantially greater resources than the Company. The Company’s announced share repurchase program may be suspended or discontinued at any time and purchases of shares under the program are subject to market conditions and other factors, which are likely to change from time to time. For more detailed discussion of these factors and other risks and uncertainties regarding the Company, its business and the industries in which it operates, see the Company’s filings with the SEC, including the Risk Factors discussion in Item 1A of Part I of the Company's Annual Report on Form 10-K for the fiscal year ended December 28, 2024. The Company cautions readers that all forward-looking statements speak only as of the date made, and the Company undertakes no obligation to update any forward-looking statements, whether as a result of changes in circumstances, new events or otherwise.

View source version on businesswire.com:https://www.businesswire.com/news/home/20251023547824/en/

CONTACT: Darling Ingredients ContactsInvestors:

Suann Guthrie

Senior VP, Investor Relations, Sustainability & Communications

(469) 214-8202;[email protected]:

Jillian Fleming

Director, Global Communications

(972) 541-7115;[email protected]

KEYWORD: TEXAS UNITED STATES NORTH AMERICA

INDUSTRY KEYWORD: OTHER ENERGY UTILITIES OTHER NATURAL RESOURCES ALTERNATIVE ENERGY SPECIALTY ENERGY AGRICULTURE FOOD/BEVERAGE NATURAL RESOURCES OTHER MANUFACTURING RETAIL MANUFACTURING

SOURCE: Darling Ingredients Inc.

Copyright Business Wire 2025.

PUB: 10/23/2025 06:40 AM/DISC: 10/23/2025 06:40 AM

http://www.businesswire.com/news/home/20251023547824/en

 

Sponsored Links

Trending Videos

Salem News Channel Today

Trending Videos

On Air & Up Next

  • MN Score Radio's 'Ten Thousand Takes'
     
    Join hosts Eric Nelson and Wally Langfellow as they break down the all the sports news you need to know.
     
  • The Ken Coleman Show
    6:00PM - 7:00PM
     
    Join America’s Career Coach, Ken Coleman, as he delivers practical advice to   >>
     
  • The Ramsey Show
    7:00PM - 10:00PM
     
    Millions listen to The Ramsey Show every day for common-sense talk on money.   >>
     
  • Bloomberg Radio
    10:00PM - 12:00AM
     
    Bloomberg Radio is the world's only global 24-hour business radio station.   >>
     
  • Bloomberg Radio
    12:00AM - 1:00AM
     
    Bloomberg Radio is the world's only global 24-hour business radio station.   >>
     

See the Full Program Guide