Darling Ingredients Q2 Earnings Drop 84% to $12.7M Amid Renewables Slowdown

Darling Ingredients Inc. Reports Second Quarter 2025 Results

Rhea-AI Impact

(Neutral)

Rhea-AI Sentiment

(Neutral)

Tags

earnings

07/24/2025 - 06:40 AM

Net income of $12.7 million, or $0.08 per GAAP diluted share
Total net sales of $1.5 billion
Combined Adjusted EBITDA of $249.5 million
Refinanced long-term debt
Signed non-binding term sheet to form Nextida, a new collagen and gelatin company

IRVING, Texas--(BUSINESS WIRE)-- (NYSE: DAR) today reported a net income of $12.7 million, or $0.08 per diluted share for the second quarter of 2025, compared to net income of $78.9 million, or $0.49 per diluted share, for the second quarter of 2024, driven by lower earnings at Diamond Green Diesel (DGD). The company also reported total net sales of $1.5 billion for the second quarter of 2025, compared with total net sales of $1.5 billion for the same period a year ago.

鈥淥ur second quarter displayed improving market dynamics, building momentum through the quarter and beyond. The recent regulatory announcements for biofuels are supportive and should create an improving environment for our renewables business,鈥� said Randall C. Stuewe, Chairman and Chief Executive Officer. 鈥淲e delivered positive earnings, maintained strict capital discipline and enhanced our financial flexibility through a successful refinancing that locks our borrowing costs for years to come. We also advanced our strategic agenda with the launch of , a new joint venture that should position us to unlock value and accelerate growth for our global collagen business in the high-potential health and wellness markets.鈥�

For the six months ended June 28, 2025, Darling Ingredients reported net sales of $2.9 billion, consistent with the $2.9 billion reported during the same period in 2024. For the first six months of 2025, Darling Ingredients reported a net loss of $13.5 million, or ($0.09) per diluted share, as compared to net income of $160.0 million, or $0.99 per diluted share, for the first six months of 2024, driven by lower earnings at DGD.

DGD sold 248.6 million gallons of renewable fuel during the second quarter 2025 at an average of $0.36 per gallon EBITDA. For the first six months of 2025, DGD sold 467.8 million gallons of renewable fuel at an average of $0.22 per gallon EBITDA.

Combined adjusted EBITDA for the second quarter 2025 was $249.5 million, compared to $273.6 million for the same period in 2024. On a year-to-date basis, combined adjusted EBITDA totaled $445.3 million, as compared to $553.7 million for the same period in 2024.

As of June 28, 2025, Darling Ingredients had $95.0 million in cash and cash equivalents, and $1.27 billion available under its committed revolving credit agreement. Total debt outstanding as of June 28, 2025, was $3.98 billion. The preliminary leverage ratio as measured by the company鈥檚 bank covenant was 3.34X as of June 28, 2025. Capital expenditures were $71.0 million for the second quarter 2025 and $133.9 million for the first six months ended June 28, 2025.

鈥淲e anticipate continued improvement in the third quarter for our core ingredients business, led by strengthening fat prices. Global tariffs continue to present supply chain disruptions and uncertainty; however, our global footprint provides flexibility to arbitrage to the most profitable markets. Due to the uncertainty concerning small refinery exemptions in the renewable fuel standard and delayed reaction from RIN pricing, the company has adjusted its 2025 outlook to $1.05-$1.10 billion in Combined Adjusted EBITDA.鈥�

Darling Ingredients Inc. and Subsidiaries

Consolidated Statements of Operations

For the Three and Six Months Ended June 28, 2025 and June 29, 2024

(in thousands, except per share data, unaudited)

听

Three Months Ended

听

Six Months Ended

听

$ Change

听

$ Change

听

June 28,

听

June 29,

听

Favorable

听

June 28,

听

June 29,

听

Favorable

听

2025

听

2024

听

(Unfavorable)

听

2025

听

2024

听

(Unfavorable)

Net sales to third parties

1,189,988

听

1,220,755

听

(30,767

)

听

2,352,630

听

2,394,317

听

(41,687

)

Net sales to related party - Diamond Green Diesel

听

291,530

听

234,537

听

56,993

听

509,482

听

481,274

听

28,208

听

Total net sales

听

1,481,518

听

1,455,292

听

26,226

听

2,862,112

听

2,875,591

听

(13,479

)

Costs and expenses:

听

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

听

1,135,601

听

1,128,421

听

(7,180

)

听

2,204,844

听

2,245,087

听

40,243

听

(Gain)/loss on sale of assets

听

952

听

222

听

(730

)

听

1,014

听

(352

)

听

(1,366

)

Selling, general and administrative expenses

听

138,069

听

129,731

听

(8,338

)

听

259,625

听

268,874

听

9,249

听

Acquisition and integration costs

听

3,383

听

1,130

听

(2,253

)

听

4,917

听

5,184

听

267

听

Change in fair value of contingent consideration

听

12,583

听

(33,122

)

听

(45,705

)

听

18,024

听

(58,371

)

听

(76,395

)

Depreciation and amortization

听

121,062

听

124,605

听

3,543

听

244,897

听

252,114

听

7,217

听

Total costs and expenses

听

1,411,650

听

1,350,987

听

(60,663

)

听

2,733,321

听

2,712,536

听

(20,785

)

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

听

6,000

听

44,197

听

(38,197

)

听

(24,523

)

听

122,616

听

(147,139

)

Operating income

听

75,868

听

148,502

听

(72,634

)

听

104,268

听

285,671

听

(181,403

)

Other expense:

听

Interest expense

听

(51,873

)

听

(69,225

)

听

17,352

听

(109,840

)

听

(132,101

)

听

22,261

听

Loss on early retirement of debt

听

(2,978

)

听

鈥�

听

(2,978

)

听

(2,978

)

听

鈥�

听

(2,978

)

Foreign currency gain/(loss)

听

1,313

听

413

听

900

听

(49

)

听

649

听

(698

)

Other income/(expense), net

听

(6,526

)

听

(568

)

听

(5,958

)

听

(3,193

)

听

8,088

听

(11,281

)

Total other expense

听

(60,064

)

听

(69,380

)

听

9,316

听

(116,060

)

听

(123,364

)

听

7,304

听

Equity in net income of other unconsolidated subsidiaries

听

2,526

听

3,017

听

(491

)

听

5,154

听

5,327

听

(173

)

Income/(loss) from operations before income taxes

听

18,330

听

82,139

听

(63,809

)

听

(6,638

)

听

167,634

听

(174,272

)

Income tax expense

听

4,065

听

774

听

(3,291

)

听

2,911

听

4,681

听

1,770

听

Net income/(loss)

听

14,265

听

81,365

听

(67,100

)

听

(9,549

)

听

162,953

听

(172,502

)

Net income attributable to noncontrolling interests

听

(1,604

)

听

(2,499

)

听

895

听

(3,950

)

听

(2,930

)

听

(1,020

)

Net income/(loss) attributable to Darling

12,661

听

78,866

听

(66,205

)

听

(13,499

)

听

160,023

听

(173,522

)

听

Basic income/(loss) per share:

0.08

听

0.49

听

(0.41

)

听

(0.09

)

听

1.00

听

(1.09

)

Diluted income/(loss) per share:

0.08

听

0.49

听

(0.41

)

听

(0.09

)

听

0.99

听

(1.08

)

听

Number of diluted common shares:

听

159,734

听

161,705

听

158,436

听

161,805

听

Segment Financial Tables (in thousands, unaudited)

听

Feed
Ingredients

Food
Ingredients

Fuel
Ingredients

Corporate

Total

Three Months Ended June 28, 2025

听

Total net sales

936,532

听

386,142

听

158,844

听

鈥�

听

1,481,518

听

Cost of sales and operating expenses

听

722,081

听

282,233

听

131,287

听

鈥�

听

1,135,601

听

Gross margin

听

214,451

听

103,909

听

27,557

听

鈥�

听

345,917

听

Loss (gain) on sale of assets

听

1,085

听

(24

)

听

(109

)

听

鈥�

听

952

听

Selling, general and administrative expenses

听

77,464

听

33,987

听

9,027

听

17,591

听

138,069

听

Acquisition and integration costs

听

鈥�

听

鈥�

听

鈥�

听

3,383

听

3,383

听

Change in fair value of contingent consideration

听

12,583

听

鈥�

听

鈥�

听

鈥�

听

12,583

听

Depreciation and amortization

听

83,419

听

27,391

听

8,763

听

1,489

听

121,062

听

Equity in net income of Diamond Green Diesel

听

鈥�

听

鈥�

听

6,000

听

鈥�

听

6,000

听

Segment operating income/(loss)

39,900

听

42,555

听

15,876

听

(22,463

)

75,868

听

Equity in net income of other unconsolidated subsidiaries

听

2,526

听

鈥�

听

鈥�

听

鈥�

听

2,526

听

Segment income/(loss)

听

42,426

听

42,555

听

15,876

听

(22,463

)

听

78,394

听

鈥�

听

Segment Adjusted EBITDA (Non-GAAP)

135,902

听

69,946

听

18,639

听

(17,591

)

206,896

听

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

听

鈥�

听

鈥�

听

42,648

听

鈥�

听

42,648

听

Combined Adjusted EBITDA (Non-GAAP)

135,902

听

69,946

听

61,287

听

(17,591

)

249,544

听

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

听

42,555

听

15,876

听

(88,196

)

12,661

听

Net income attributable to noncontrolling interests

听

鈥�

听

鈥�

听

鈥�

听

1,604

听

1,604

听

Income tax expense

听

鈥�

听

鈥�

听

鈥�

听

4,065

听

4,065

听

Interest expense

听

鈥�

听

鈥�

听

鈥�

听

51,873

听

51,873

听

Loss on early retirement of debt

听

鈥�

听

鈥�

听

鈥�

听

2,978

听

2,978

听

Foreign currency gain

听

鈥�

听

鈥�

听

鈥�

听

(1,313

)

听

(1,313

)

Other expense, net

听

鈥�

听

鈥�

听

鈥�

听

6,526

听

6,526

听

Segment income/(loss)

42,426

听

42,555

听

15,876

听

(22,463

)

78,394

听

Acquisition and integration costs

听

鈥�

听

鈥�

听

鈥�

听

3,383

听

3,383

听

Change in fair value of contingent consideration

听

12,583

听

鈥�

听

鈥�

听

鈥�

听

12,583

听

Depreciation and amortization

听

83,419

听

27,391

听

8,763

听

1,489

听

121,062

听

Equity in net income of Diamond Green Diesel

听

鈥�

听

鈥�

听

(6,000

)

听

鈥�

听

(6,000

)

Equity in net income of other unconsolidated subsidiaries

听

(2,526

)

听

鈥�

听

鈥�

听

鈥�

听

(2,526

)

Segment Adjusted EBITDA (Non-GAAP)

135,902

听

69,946

听

18,639

听

(17,591

)

206,896

听

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

听

鈥�

听

鈥�

听

42,648

听

鈥�

听

42,648

听

Combined Adjusted EBITDA (Non-GAAP)

135,902

听

69,946

听

61,287

听

(17,591

)

249,544

听

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

听

Feed
Ingredients

Food
Ingredients

Fuel
Ingredients

Corporate

Total

Three Months Ended June 29, 2024

听

Total net sales

934,147

听

378,841

142,304

听

鈥�

听

1,455,292

听

Cost of sales and operating expenses

听

737,871

听

276,760

听

113,790

听

鈥�

听

1,128,421

听

Gross margin

听

196,276

听

102,081

听

28,514

听

鈥�

听

326,871

听

Loss (gain) on sale of assets

听

205

听

(20

)

听

鈥�

听

222

听

Selling, general and administrative expenses

听

74,015

听

28,844

听

8,409

听

18,463

听

129,731

听

Acquisition and integration costs

听

鈥�

听

鈥�

听

鈥�

听

1,130

听

1,130

听

Change in fair value of contingent consideration

听

(33,122

)

听

鈥�

听

鈥�

听

鈥�

听

(33,122

)

Depreciation and amortization

听

86,444

听

27,372

听

8,723

听

2,066

听

124,605

听

Equity in net income of Diamond Green Diesel

听

鈥�

听

鈥�

听

44,197

听

鈥�

听

44,197

听

Segment operating income/(loss)

68,734

听

45,828

55,599

听

(21,659

)

148,502

听

Equity in net income of other unconsolidated subsidiaries

听

3,017

听

鈥�

听

鈥�

听

鈥�

听

3,017

听

Segment income/(loss)

听

71,751

听

45,828

听

55,599

听

(21,659

)

听

151,519

听

Segment Adjusted EBITDA (Non-GAAP)

122,056

听

73,200

20,125

听

(18,463

)

196,918

听

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

听

鈥�

听

鈥�

听

76,642

听

鈥�

听

76,642

听

Combined Adjusted EBITDA (Non-GAAP)

122,056

听

73,200

96,767

听

(18,463

)

273,560

听

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

Net income/(loss) attributable to Darling

71,751

听

45,828

55,599

听

(94,312

)

78,866

听

Net income attributable to noncontrolling interests

听

鈥�

听

鈥�

听

鈥�

听

2,499

听

2,499

听

Income tax expense

听

鈥�

听

鈥�

听

鈥�

听

774

听

774

听

Interest expense

听

鈥�

听

鈥�

听

鈥�

听

69,225

听

69,225

听

Foreign currency gain

听

鈥�

听

鈥�

听

鈥�

听

(413

)

听

(413

)

Other expense, net

听

鈥�

听

鈥�

听

鈥�

听

568

听

568

听

Segment income/(loss)

71,751

听

45,828

55,599

听

(21,659

)

151,519

听

Acquisition and integration costs

听

鈥�

听

鈥�

听

鈥�

听

1,130

听

1,130

听

Change in fair value of contingent consideration

听

(33,122

)

听

鈥�

听

鈥�

听

鈥�

听

(33,122

)

Depreciation and amortization

听

86,444

听

27,372

听

8,723

听

2,066

听

124,605

听

Equity in net income of Diamond Green Diesel

听

鈥�

听

鈥�

听

(44,197

)

听

鈥�

听

(44,197

)

Equity in net income of other unconsolidated subsidiaries

听

(3,017

)

听

鈥�

听

鈥�

听

鈥�

听

(3,017

)

Segment Adjusted EBITDA (Non-GAAP)

122,056

听

73,200

20,125

听

(18,463

)

196,918

听

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

听

鈥�

听

鈥�

听

76,642

听

鈥�

听

76,642

听

Combined Adjusted EBITDA (Non-GAAP)

122,056

听

73,200

96,767

听

(18,463

)

273,560

听

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

听

Feed
Ingredients

Food
Ingredients

Fuel
Ingredients

Corporate

Total

Six Months Ended June 28, 2025

听

Total net sales

1,832,815

735,382

293,915

听

鈥�

听

2,862,112

听

Cost of sales and operating expenses

听

1,436,096

听

529,014

听

239,734

听

鈥�

听

2,204,844

听

Gross margin

听

396,719

听

206,368

听

54,181

听

鈥�

听

657,268

听

Loss (gain) on sale of assets

听

1,200

听

(217

)

听

鈥�

听

1,014

听

Selling, general and administrative expenses

听

149,035

听

65,459

听

17,568

听

27,563

听

259,625

听

Acquisition and integration costs

听

鈥�

听

鈥�

听

鈥�

听

4,917

听

4,917

听

Change in fair value of contingent consideration

听

18,024

听

鈥�

听

鈥�

听

鈥�

听

18,024

听

Depreciation and amortization

听

167,549

听

56,953

听

17,352

听

3,043

听

244,897

听

Equity in net loss of Diamond Green Diesel

听

鈥�

听

鈥�

听

(24,523

)

听

鈥�

听

(24,523

)

Segment operating income/(loss)

60,911

83,925

(5,045

)

(35,523

)

104,268

听

Equity in net income of other unconsolidated subsidiaries

听

5,154

听

鈥�

听

鈥�

听

鈥�

听

5,154

听

Segment income/(loss)

66,065

83,925

(5,045

)

(35,523

)

109,422

听

Segment Adjusted EBITDA (Non-GAAP)

246,484

140,878

36,830

听

(27,563

)

396,629

听

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

听

鈥�

听

鈥�

听

48,683

听

鈥�

听

48,683

听

Combined Adjusted EBITDA (Non-GAAP)

246,484

140,878

85,513

听

(27,563

)

445,312

听

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

听

83,925

(5,045

)

(158,444

)

(13,499

)

Net income attributable to noncontrolling interests

听

鈥�

听

鈥�

听

鈥�

听

3,950

听

3,950

听

Income tax expense

听

鈥�

听

鈥�

听

鈥�

听

2,911

听

2,911

听

Interest expense

听

鈥�

听

鈥�

听

鈥�

听

109,840

听

109,840

听

Loss on early retirement of debt

听

鈥�

听

鈥�

听

鈥�

听

2,978

听

2,978

听

Foreign currency loss

听

鈥�

听

鈥�

听

鈥�

听

Other expense, net

听

鈥�

听

鈥�

听

鈥�

听

3,193

听

3,193

听

Segment income/(loss)

66,065

听

83,925

(5,045

)

(35,523

)

109,422

听

Acquisition and integration costs

听

鈥�

听

鈥�

听

鈥�

听

4,917

听

4,917

听

Change in fair value of contingent consideration

听

18,024

听

鈥�

听

鈥�

听

鈥�

听

18,024

听

Depreciation and amortization

听

167,549

听

56,953

听

17,352

听

3,043

听

244,897

听

Equity in net loss of Diamond Green Diesel

听

鈥�

听

鈥�

听

24,523

听

鈥�

听

24,523

听

Equity in net income of other unconsolidated subsidiaries

听

(5,154

)

听

鈥�

听

鈥�

听

鈥�

听

(5,154

)

Segment Adjusted EBITDA (Non-GAAP)

246,484

听

140,878

36,830

听

(27,563

)

396,629

听

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

听

鈥�

听

鈥�

听

48,683

听

鈥�

听

48,683

听

Combined Adjusted EBITDA (Non-GAAP)

246,484

听

140,878

85,513

听

(27,563

)

445,312

听

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

听

Feed
Ingredients

Food
Ingredients

Fuel
Ingredients

Corporate

Total

Six Months Ended June 29, 2024

听

Total net sales

1,823,995

听

770,123

听

281,473

听

鈥�

听

2,875,591

听

Cost of sales and operating expenses

听

1,443,640

听

574,905

听

226,542

听

鈥�

听

2,245,087

听

Gross margin

听

380,355

听

195,218

听

54,931

听

鈥�

听

630,504

听

Loss/(gain) on sale of assets

听

337

听

(257

)

听

(432

)

听

鈥�

听

(352

)

Selling, general and administrative expenses

听

151,153

听

60,588

听

17,154

听

39,979

听

268,874

听

Acquisition and integration costs

听

鈥�

听

鈥�

听

鈥�

听

5,184

听

5,184

听

Change in fair value of contingent consideration

听

(58,371

)

听

鈥�

听

鈥�

听

鈥�

听

(58,371

)

Depreciation and amortization

听

174,013

听

56,240

听

17,390

听

4,471

听

252,114

听

Equity in net income of Diamond Green Diesel

听

鈥�

听

鈥�

听

122,616

听

鈥�

听

122,616

听

Segment operating income/(loss)

113,223

听

78,647

听

143,435

听

(49,634

)

285,671

听

Equity in net income of other unconsolidated subsidiaries

听

5,327

听

鈥�

听

鈥�

听

鈥�

听

5,327

听

Segment income/(loss)

118,550

听

78,647

听

143,435

听

(49,634

)

290,998

听

Segment Adjusted EBITDA (Non-GAAP)

228,865

听

134,887

听

38,209

听

(39,979

)

361,982

听

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

听

鈥�

听

鈥�

听

191,702

听

鈥�

听

191,702

听

Combined Adjusted EBITDA (Non-GAAP)

228,865

听

134,887

听

229,911

听

(39,979

)

553,684

听

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

Net income/(loss) attributable to Darling

118,550

听

78,647

143,435

听

(180,609

)

160,023

听

Net income attributable to noncontrolling interests

听

鈥�

听

鈥�

听

鈥�

听

2,930

听

2,930

听

Income tax expense

听

鈥�

听

鈥�

听

鈥�

听

4,681

听

4,681

听

Interest expense

听

鈥�

听

鈥�

听

鈥�

听

132,101

听

132,101

听

Foreign currency gain

听

鈥�

听

鈥�

听

鈥�

听

(649

)

听

(649

)

Other income, net

听

鈥�

听

鈥�

听

鈥�

听

(8,088

)

听

(8,088

)

Segment income/(loss)

118,550

听

78,647

143,435

听

(49,634

)

290,998

听

Acquisition and integration costs

听

鈥�

听

鈥�

听

鈥�

听

5,184

听

5,184

听

Change in fair value of contingent consideration

听

(58,371

)

听

鈥�

听

鈥�

听

鈥�

听

(58,371

)

Depreciation and amortization

听

174,013

听

56,240

听

17,390

听

4,471

听

252,114

听

Equity in net income of Diamond Green Diesel

听

鈥�

听

鈥�

听

(122,616

)

听

鈥�

听

(122,616

)

Equity in net income of other unconsolidated subsidiaries

听

(5,327

)

听

鈥�

听

鈥�

听

鈥�

听

(5,327

)

Segment Adjusted EBITDA (Non-GAAP)

228,865

听

134,887

38,209

听

(39,979

)

361,982

听

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

听

鈥�

听

鈥�

听

191,702

听

鈥�

听

191,702

听

Combined Adjusted EBITDA (Non-GAAP)

228,865

听

134,887

229,911

听

(39,979

)

553,684

听

*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 June 28, 2025 and December 28, 2024 (in thousands)
听	听
听	(unaudited)		听	听
听	June 28,		听	December 28,
听	2025		听	2024
Cash and cash equivalents	$	94,577	听	$	75,973
Property, plant and equipment, net	$	2,786,827	听	$	2,713,669
Current portion of long-term debt	$	51,637	听	$	133,020
Long-term debt, net of current portion	$	3,928,689	听	$	3,908,978
听	听		听	听
听	听		听	听
Other Financial Data
As of June 28, 2025
听	(unaudited)		听	听
听	June 28,		听	听
听	听	2025	听	听
Revolver availability	$	1,272,268	听	听
Capital expenditures - YTD	$	133,943	听	听
Preliminary Leverage Ratio	3.34x		听	听

Diamond Green Diesel Joint Venture

Consolidated Statements of Operations

For the Three and Six Months Ended June 30, 2025 and June 30, 2024

(in thousands, unaudited)

听

Three Months Ended

听

Six Months Ended

听

June 30,

听

June 30,

听

June 30,

听

June 30,

听

2025

听

2024

听

2025

听

2024

听

Revenues:

听

Operating revenues

听

1,097,831

听

1,184,076

听

1,997,740

听

2,595,191

听

Expenses:

听

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

听

1,119,445

听

1,014,927

听

2,096,551

听

2,174,283

听

Lower of cost or market (LCM) inventory valuation adjustment

听

(111,245

)

听

15,866

听

(202,249

)

听

37,504

听

Depreciation, amortization and accretion expense

听

61,529

听

61,910

听

129,001

听

127,200

听

Total costs and expenses

听

1,069,729

听

1,092,703

听

2,023,303

听

2,338,987

听

Operating income/(loss)

听

28,102

听

91,373

听

(25,563

)

听

256,204

听

Other income

听

2,181

听

6,058

听

5,883

听

9,278

听

Interest and debt expense, net

听

(12,844

)

听

(9,037

)

听

(22,150

)

听

(20,279

)

Income/(loss) before income tax expense

听

17,439

听

88,394

听

(41,830

)

听

245,203

听

Income tax expense/(benefit)

听

1,105

听

鈥�

听

1,144

听

(29

)

Net income/(loss)

听

16,334

听

88,394

听

(42,974

)

听

245,232

听

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

Net income/(loss)

听

16,334

听

88,394

听

(42,974

)

听

245,232

听

Income tax expense/(benefit)

听

1,105

听

鈥�

听

1,144

听

(29

)

Interest and debt expense, net

听

12,844

听

9,037

听

22,150

听

20,279

听

Other income

听

(2,181

)

听

(6,058

)

听

(5,883

)

听

(9,278

)

Operating income/(loss)

听

28,102

听

91,373

听

(25,563

)

听

256,204

听

Depreciation, amortization and accretion expense

听

61,529

听

61,910

听

129,001

听

127,200

听

DGD Adjusted EBITDA (Non-GAAP)

听

89,631

听

153,283

听

103,438

听

383,404

听

Less: Discount and Broker Fees

听

(4,335

)

听

鈥�

听

(6,073

)

听

鈥�

听

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

听

85,296

听

153,283

听

97,365

听

383,404

听

Darling's Share 50%

听

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

听

42,648

听

76,642

听

48,683

听

191,702

听

Diamond Green Diesel Joint Venture Consolidated Balance Sheets June 30, 2025 and December 31, 2024 (in thousands)
听	June 30,		听	December 31,
听	2025		听	2024
听	(unaudited)		听	听
Assets:	听		听	听
Cash	$	163,846	听	$	353,446
Total other current assets	听	1,106,712	听	听	1,137,821
Property, plant and equipment, net	听	3,798,391	听	听	3,868,943
Other assets	听	315,491	听	听	100,307
Total assets	$	5,384,440	听	$	5,460,517
听	听		听	听
Liabilities and members' equity:	听		听	听
Revolver	$	100,000	听	$	鈥�
Total other current portion of long term debt	听	30,496	听	听	29,809
Total other current liabilities	听	265,023	听	听	319,688
Total long term debt	听	691,736	听	听	707,158
Total other long term liabilities	听	18,078	听	听	17,195
Total members' equity	听	4,279,107	听	听	4,386,667
Total liabilities and members' equity	$	5,384,440	听	$	5,460,517

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 June 28, 2025 and June 29, 2024

(in thousands, unaudited)

听

Three Months Ended

听

Six Months Ended

听

Adjusted EBITDA

June 28,

听

June 29,

听

June 28,

听

June 29,

(U.S. dollars in thousands)

听

2025

听

2024

听

2025

听

2024

听

Net income/(loss) attributable to Darling

12,661

听

78,866

听

(13,499

)

听

160,023

听

Depreciation and amortization

听

121,062

听

124,605

听

244,897

听

252,114

听

Interest expense

听

51,873

听

69,225

听

109,840

听

132,101

听

Loss on early retirement of debt

听

2,978

听

鈥�

听

2,978

听

鈥�

听

Income tax expense

听

4,065

听

774

听

2,911

听

4,681

听

Acquisition and integration costs

听

3,383

听

1,130

听

4,917

听

5,184

听

Change in fair value of contingent consideration

听

12,583

听

(33,122

)

听

18,024

听

(58,371

)

Foreign currency loss/(gain)

听

(1,313

)

听

(413

)

听

(649

)

Other income/(expense), net

听

6,526

听

568

听

3,193

听

(8,088

)

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

听

(6,000

)

听

(44,197

)

听

24,523

听

(122,616

)

Equity in net income of other unconsolidated subsidiaries

听

(2,526

)

听

(3,017

)

听

(5,154

)

听

(5,327

)

Net income attributable to noncontrolling interests

听

1,604

听

2,499

听

3,950

听

2,930

听

Adjusted EBITDA (Non-GAAP)

206,896

听

196,918

听

396,629

听

361,982

听

Foreign currency exchange impact

听

(6,081

)

(1)

听

鈥�

听

(1,266

)

(2)

听

鈥�

听

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

200,815

听

196,918

听

395,363

听

361,982

听

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

42,648

听

76,642

听

48,683

听

191,702

听

Combined Adjusted EBITDA (Non-GAAP)

249,544

听

273,560

听

445,312

听

553,684

听

(1) The average rates for the three months ended June 28, 2025 were 鈧�1.00:$1.13, R$1.00:$0.18 and C$1.00:$0.72 as compared to the average rates for the three months ended June 29, 2024 of 鈧�1.00:$1.08, R$1.00:$0.19 and C$1.00:$0.73, respectively.

(2) The average rates for the six months ended June 28, 2025 were 鈧�1.00:$1.09, R$1.00:$0.17 and C$1.00:$0.71 as compared to the average rates for the six months ended June 29, 2024 of 鈧�1.00:$1.08, R$1.00:$0.20 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鈥檚 animal agricultural by-products, produces about 30% of the world鈥檚 collagen (both gelatin and hydrolyzed collagen), and is one of the largest producers of renewable energy. To learn more, visit . Follow us on .

Darling Ingredients will host a conference call at 9 a.m. Eastern Time (8 a.m. Central Time) on July 24, 2025, to discuss second quarter 2025 financial results. A presentation accompanying supplemental financial data will also be available at .

To access the call as a listener, please .

To join the call as a participant to ask a question, please to receive a confirmation email with the dial-in number and PIN for immediate access on July 24 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 two hours after the call ends. A transcript will be posted at 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鈥檚 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鈥檚 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鈥檚 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鈥檚 Senior Secured Credit Facilities, 6% Notes, 5.25% Notes and 4.5% Notes that were outstanding at June 28, 2025. However, the amounts shown above for Adjusted EBITDA differ from the amounts calculated under similarly titled definitions in the Company鈥檚 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鈥檚 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鈥檚 operating performance. Combined Adjusted EBITDA consists of Adjusted EBITDA plus DGD Adjusted EBITDA (Darling鈥檚 Share). When Combined Adjusted EBITDA is presented by segment, Combined Adjusted EBITDA consists of Segment Adjusted EBITDA plus DGD Adjusted EBITDA (Darling鈥檚 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鈥檚 control and/or cannot be reasonably predicted, such as the impact of volatile commodity prices on the Company鈥檚 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鈥檚 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鈥檚 net income/(loss) plus income tax expense/(benefit), interest and debt expense, net, and DGD鈥檚 depreciation, amortization and accretion expense less other income. Management believes that DGD Adjusted EBITDA is useful in evaluating the Company鈥檚 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鈥檚 Share of DGD Adjusted EBITDA by taking DGD Adjusted EBITDA and then multiplying by 50% to get Darling鈥檚 Share of DGD鈥檚 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 鈥渇orward-looking鈥� 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 鈥渆stimate,鈥� 鈥済uidance,鈥� 鈥渙utlook,鈥� 鈥減roject,鈥� 鈥減lanned,鈥� 鈥渃ontemplate,鈥� 鈥減otential,鈥� 鈥減ossible,鈥� 鈥減roposed,鈥� 鈥渋ntend,鈥� 鈥渂elieve,鈥� 鈥渁nticipate,鈥� 鈥渆xpect,鈥� 鈥渕ay,鈥� 鈥渨ill,鈥� 鈥渨ould,鈥� 鈥渟hould,鈥� 鈥渃ould,鈥� 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鈥檚 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鈥檚 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 (鈥淕HG鈥�) emissions that adversely affect prices, margins or markets (including for the DGD Joint Venture), including programs like renewable fuel standards, low carbon fuel standards (鈥淟CFS鈥�), 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 (鈥淐FPC鈥�); climate related adverse results, including with respect to the Company鈥檚 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 鈥淪wine Flu鈥�), highly pathogenic strains of avian influenza (collectively known as 鈥淏ird Flu鈥�), severe acute respiratory syndrome (鈥淪ARS鈥�), bovine spongiform encephalopathy (or 鈥淏SE鈥�), porcine epidemic diarrhea (鈥淧ED鈥�) 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鈥檚 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 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鈥檚 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鈥檚 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鈥檚 results of operations. Among other things, future profitability may be affected by the Company鈥檚 ability to grow its business, which faces competition from companies that may have substantially greater resources than the Company. The Company鈥檚 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鈥檚 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:

Darling Ingredients Contacts

Investors:

Suann Guthrie

Senior VP, Investor Relations, Sustainability & Communications

(469) 214-8202; [email protected]

Media:

Jillian Fleming

Director, Global Communications

(972) 541-7115; [email protected]

Source: Darling Ingredients Inc.

AG真人官方

Darling Ingredients Inc. Reports Second Quarter 2025 Results

NYSE:DAR

DAR Rankings

DAR Latest News

DAR Latest SEC Filings

DAR Stock Data

Darling Ingredients Inc. Reports Second Quarter 2025 Results

NYSE:DAR

DAR Rankings

DAR Latest News

DAR Latest SEC Filings

DAR Stock Data

Related Articles