Darling Ingredients (DAR) Q4 2025 earnings fall while revenue and EBITDA grow
Darling Ingredients Inc. reported fourth-quarter 2025 net income of $56.9 million, or $0.35 per diluted share, down from $101.9 million, or $0.63, a year earlier, mainly after $58.0 million of restructuring and asset impairment charges tied to its Enviroflight and CTH natural casing businesses. Fourth-quarter total net sales rose to $1.7 billion from $1.4 billion, and Combined Adjusted EBITDA increased to $336.1 million from $289.5 million, reflecting stronger feed and food performance.
For fiscal 2025, net income fell to $62.8 million, or $0.39 per diluted share, from $278.9 million, or $1.73, while total net sales grew to $6.1 billion from $5.7 billion. Full-year Combined Adjusted EBITDA slipped to $1.03 billion from $1.08 billion as the Diamond Green Diesel joint venture generated lower results. The company boosted liquidity by monetizing $255 million of $285 million in Production Tax Credit sales and reduced its preliminary bank leverage ratio to 2.90x with $3.94 billion of total debt and $1.32 billion of revolver availability as of January 3, 2026.
Positive
- Total net sales grew to $1.7 billion in Q4 2025 from $1.42 billion and to $6.1 billion for fiscal 2025 from $5.7 billion, showing broad top-line growth across segments.
- Leverage and liquidity improved, with a preliminary bank leverage ratio of 2.90X versus 3.93X, $88.7 million in cash, $1.32 billion of revolver availability, and $255 million of Production Tax Credit sales monetized.
Negative
- Net income declined sharply, falling to $56.9 million in Q4 2025 from $101.9 million and to $62.8 million for fiscal 2025 from $278.9 million, despite higher sales.
- Diamond Green Diesel performance weakened, with Darling’s share of DGD Adjusted EBITDA dropping to $103.7 million in 2025 from $289.9 million and full-year Combined Adjusted EBITDA slipping to $1.03 billion from $1.08 billion.
Insights
Sales and EBITDA held up, but net income collapsed and DGD weakened.
Darling Ingredients delivered stronger top-line trends with total net sales rising to $1.7 billion in Q4 2025 and $6.1 billion for fiscal 2025. Feed and food segments posted higher gross margins and drove Q4 Combined Adjusted EBITDA up to $336.1 million from $289.5 million.
However, profitability deteriorated sharply. Fiscal 2025 net income dropped to $62.8 million from $278.9 million, and Q4 net income almost halved. The company recorded $57.960 million of restructuring and asset impairment charges and its share of Diamond Green Diesel swung from strong income in 2024 to a loss in 2025, pulling down Combined Adjusted EBITDA to $1.03 billion from $1.08 billion.
Leverage metrics improved despite weaker earnings. Darling monetized $255 million of Production Tax Credit sales, ended the year with $88.7 million in cash and $1.32 billion of revolver availability, and lowered its preliminary bank leverage ratio to 2.90X from 3.93X. Management’s guidance for core ingredients Adjusted EBITDA of $240–$250 million for Q1 2026 frames expectations around the non-DGD operations.
8-K Event Classification
Date of report (Date of earliest event reported) | ||||||||||||||
| (Exact Name of Registrant as Specified in Charter) | ||||||||||||||
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | |||||||||
| (“NYSE”) | |||||||||||
| NYSE Texas | |||||||||||
| Emerging growth company | |||||
| 99.1 | Press Release dated February 11, 2026 (furnished pursuant to Item 2.02). | |||||||
| 99.2 | Slide Presentation dated February 11, 2026 (furnished pursuant to Item 2.02). | |||||||
| 104 | Cover Page Interactive Data File (embedded within Inline XBRL document) | |||||||
| DARLING INGREDIENTS INC. | |||||||||||
| Date: February 11, 2026 | By: | /s/ Nick Kemphaus | |||||||||
| Nick Kemphaus | |||||||||||
| Executive Vice President, General Counsel | |||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||||||
| (unaudited) | (unaudited) | $ Change | (unaudited) | $ Change | |||||||||||||||||||||||||||||||
| January 3, | December 28, | Favorable | January 3, | December 28, | Favorable | ||||||||||||||||||||||||||||||
| 2026 | 2024 | (Unfavorable) | 2026 | 2024 | (Unfavorable) | ||||||||||||||||||||||||||||||
| Net sales to third parties | $ | 1,363,671 | $ | 1,194,900 | $ | 168,771 | $ | 4,938,147 | $ | 4,746,292 | $ | 191,855 | |||||||||||||||||||||||
| Net sales to related party - Diamond Green Diesel | 346,128 | 222,793 | 123,335 | 1,197,730 | 968,883 | 228,847 | |||||||||||||||||||||||||||||
| Total net sales | 1,709,799 | 1,417,693 | 292,106 | 6,135,877 | 5,715,175 | 420,702 | |||||||||||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||||||||||||||
| Cost of sales and operating expenses (excludes depreciation and amortization, shown separately below) | 1,280,618 | 1,083,931 | (196,687) | 4,662,419 | 4,437,337 | (225,082) | |||||||||||||||||||||||||||||
| Gain on sale of assets | (979) | (4,056) | (3,077) | (340) | (4,157) | (3,817) | |||||||||||||||||||||||||||||
| Selling, general and administrative expenses | 151,939 | 107,514 | (44,425) | 551,158 | 492,105 | (59,053) | |||||||||||||||||||||||||||||
| Restructuring and asset impairment charges | 57,960 | 5,794 | (52,166) | 57,960 | 5,794 | (52,166) | |||||||||||||||||||||||||||||
| Acquisition and integration costs | 4,869 | 2,440 | (2,429) | 15,942 | 7,842 | (8,100) | |||||||||||||||||||||||||||||
| Change in fair value of contingent consideration | — | (4,491) | (4,491) | 18,024 | (46,706) | (64,730) | |||||||||||||||||||||||||||||
| Depreciation and amortization | 139,543 | 128,158 | (11,385) | 508,504 | 503,825 | (4,679) | |||||||||||||||||||||||||||||
| Total costs and expenses | 1,633,950 | 1,319,290 | (314,660) | 5,813,667 | 5,396,040 | (417,627) | |||||||||||||||||||||||||||||
| Equity in net income/(loss) of Diamond Green Diesel | 21,597 | 24,036 | (2,439) | (48,770) | 149,082 | (197,852) | |||||||||||||||||||||||||||||
| Operating income | 97,446 | 122,439 | (24,993) | 273,440 | 468,217 | (194,777) | |||||||||||||||||||||||||||||
| Other expense: | |||||||||||||||||||||||||||||||||||
| Interest expense | (55,514) | (54,911) | (603) | (222,279) | (253,858) | 31,579 | |||||||||||||||||||||||||||||
| Loss on early retirement of debt | — | — | — | (2,978) | — | (2,978) | |||||||||||||||||||||||||||||
| Foreign currency loss | (1,402) | (1,669) | 267 | (384) | (1,154) | 770 | |||||||||||||||||||||||||||||
| Other income, net | 2,999 | 9,486 | (6,487) | 468 | 22,309 | (21,841) | |||||||||||||||||||||||||||||
| Total other expense | (53,917) | (47,094) | (6,823) | (225,173) | (232,703) | 7,530 | |||||||||||||||||||||||||||||
| Equity in net income of other unconsolidated subsidiaries | 4,328 | 2,885 | 1,443 | 12,759 | 11,994 | 765 | |||||||||||||||||||||||||||||
| Income from operations before income taxes | 47,857 | 78,230 | (30,373) | 61,026 | 247,508 | (186,482) | |||||||||||||||||||||||||||||
| Income tax benefit | (11,022) | (25,547) | (14,525) | (9,359) | (38,337) | (28,978) | |||||||||||||||||||||||||||||
| Net income | 58,879 | 103,777 | (44,898) | 70,385 | 285,845 | (215,460) | |||||||||||||||||||||||||||||
| Net income attributable to noncontrolling interests | (1,939) | (1,869) | (70) | (7,581) | (6,965) | (616) | |||||||||||||||||||||||||||||
| Net income attributable to Darling | $ | 56,940 | $ | 101,908 | $ | (44,968) | $ | 62,804 | $ | 278,880 | $ | (216,076) | |||||||||||||||||||||||
| Basic income per share: | $ | 0.36 | $ | 0.64 | $ | (0.28) | $ | 0.40 | $ | 1.75 | $ | (1.35) | |||||||||||||||||||||||
| Diluted income per share: | $ | 0.35 | $ | 0.63 | $ | (0.28) | $ | 0.39 | $ | 1.73 | $ | (1.34) | |||||||||||||||||||||||
| Number of diluted common shares: | 160,414 | 161,071 | 160,157 | 161,418 | |||||||||||||||||||||||||||||||
| Feed Ingredients | Food Ingredients | Fuel Ingredients | Corporate | Total | |||||||||||||
Three Months Ended January 3, 2026 (unaudited) | |||||||||||||||||
| Total net sales | $ | 1,128,158 | $ | 429,074 | $ | 152,567 | $ | — | $ | 1,709,799 | |||||||
| Cost of sales and operating expenses | 850,841 | 312,213 | 117,564 | — | 1,280,618 | ||||||||||||
| Gross margin | 277,317 | 116,861 | 35,003 | — | 429,181 | ||||||||||||
| Gain on sale of assets | (196) | (651) | (132) | — | (979) | ||||||||||||
| Selling, general and administrative expenses | 84,139 | 35,100 | 7,970 | 24,730 | 151,939 | ||||||||||||
| Restructuring and asset impairment charges | 32,120 | 25,840 | — | — | 57,960 | ||||||||||||
| Acquisition and integration costs | — | — | — | 4,869 | 4,869 | ||||||||||||
| Depreciation and amortization | 97,363 | 30,506 | 9,874 | 1,800 | 139,543 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | 21,597 | — | 21,597 | ||||||||||||
| Segment operating income/(loss) | $ | 63,891 | $ | 26,066 | $ | 38,888 | $ | (31,399) | $ | 97,446 | |||||||
| Equity in net income of other unconsolidated subsidiaries | 4,328 | — | — | — | 4,328 | ||||||||||||
| Segment income/(loss) | 68,219 | 26,066 | 38,888 | (31,399) | 101,774 | ||||||||||||
| Segment Adjusted EBITDA (Non-GAAP) | $ | 193,374 | $ | 82,412 | $ | 27,165 | $ | (24,730) | $ | 278,221 | |||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) | — | — | 57,917 | — | 57,917 | ||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 193,374 | $ | 82,412 | $ | 85,082 | $ | (24,730) | $ | 336,138 | |||||||
| Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA: | |||||||||||||||||
| Net income/(loss) attributable to Darling | $ | 68,219 | $ | 26,066 | $ | 38,888 | $ | (76,233) | $ | 56,940 | |||||||
| Net income attributable to noncontrolling interests | — | — | — | 1,939 | 1,939 | ||||||||||||
| Income tax benefit | — | — | — | (11,022) | (11,022) | ||||||||||||
| Interest expense | — | — | — | 55,514 | 55,514 | ||||||||||||
| Foreign currency loss | — | — | — | 1,402 | 1,402 | ||||||||||||
| Other income, net | — | — | — | (2,999) | (2,999) | ||||||||||||
| Segment income/(loss) | $ | 68,219 | $ | 26,066 | $ | 38,888 | $ | (31,399) | $ | 101,774 | |||||||
| Restructuring and asset impairment charges | 32,120 | 25,840 | — | — | 57,960 | ||||||||||||
| Acquisition and integration costs | — | — | — | 4,869 | 4,869 | ||||||||||||
| Depreciation and amortization | 97,363 | 30,506 | 9,874 | 1,800 | 139,543 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | (21,597) | — | (21,597) | ||||||||||||
| Equity in net income of other unconsolidated subsidiaries | (4,328) | — | — | — | (4,328) | ||||||||||||
| Segment Adjusted EBITDA (Non-GAAP) | $ | 193,374 | $ | 82,412 | $ | 27,165 | $ | (24,730) | $ | 278,221 | |||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) * | — | — | 57,917 | — | 57,917 | ||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 193,374 | $ | 82,412 | $ | 85,082 | $ | (24,730) | $ | 336,138 | |||||||
| *See reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Income | |||||||||||||||||
| Feed Ingredients | Food Ingredients | Fuel Ingredients | Corporate | Total | |||||||||||||
Three Months Ended December 28, 2024 (unaudited) | |||||||||||||||||
| Total net sales | $ | 924,157 | $ | 361,686 | $ | 131,850 | $ | — | $ | 1,417,693 | |||||||
| Cost of sales and operating expenses | 714,843 | 268,582 | 100,506 | — | 1,083,931 | ||||||||||||
| Gross margin | 209,314 | 93,104 | 31,344 | — | 333,762 | ||||||||||||
| Gain on sale of assets | (1,210) | (1,550) | (1,296) | — | (4,056) | ||||||||||||
| Selling, general and administrative expenses | 60,497 | 30,665 | 7,459 | 8,893 | 107,514 | ||||||||||||
| Restructuring and asset impairment charges | 3,671 | 2,123 | — | — | 5,794 | ||||||||||||
| Acquisition and integration costs | — | — | — | 2,440 | 2,440 | ||||||||||||
| Change in fair value of contingent consideration | (4,491) | — | — | — | (4,491) | ||||||||||||
| Depreciation and amortization | 90,648 | 26,119 | 9,189 | 2,202 | 128,158 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | 24,036 | — | 24,036 | ||||||||||||
| Segment operating income/(loss) | $ | 60,199 | $ | 35,747 | $ | 40,028 | $ | (13,535) | $ | 122,439 | |||||||
| Equity in net income of other unconsolidated subsidiaries | 2,885 | — | — | — | 2,885 | ||||||||||||
| Segment income/(loss) | $ | 63,084 | $ | 35,747 | $ | 40,028 | $ | (13,535) | $ | 125,324 | |||||||
| Segment Adjusted EBITDA (Non-GAAP) | $ | 150,027 | $ | 63,989 | $ | 25,181 | $ | (8,893) | $ | 230,304 | |||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) | — | — | 59,159 | — | 59,159 | ||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 150,027 | $ | 63,989 | $ | 84,340 | $ | (8,893) | $ | 289,463 | |||||||
| Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA: | |||||||||||||||||
| Net income/(loss) attributable to Darling | $ | 63,084 | $ | 35,747 | $ | 40,028 | $ | (36,951) | $ | 101,908 | |||||||
| Net income attributable to noncontrolling interests | — | — | — | 1,869 | 1,869 | ||||||||||||
| Income tax benefit | — | — | — | (25,547) | (25,547) | ||||||||||||
| Interest expense | — | — | — | 54,911 | 54,911 | ||||||||||||
| Foreign currency loss | — | — | — | 1,669 | 1,669 | ||||||||||||
| Other income, net | — | — | — | (9,486) | (9,486) | ||||||||||||
| Segment income/(loss) | $ | 63,084 | $ | 35,747 | $ | 40,028 | $ | (13,535) | $ | 125,324 | |||||||
| Restructuring and asset impairment charges | 3,671 | 2,123 | — | — | 5,794 | ||||||||||||
| Acquisition and integration costs | — | — | — | 2,440 | 2,440 | ||||||||||||
| Change in fair value of contingent consideration | (4,491) | — | — | — | (4,491) | ||||||||||||
| Depreciation and amortization | 90,648 | 26,119 | 9,189 | 2,202 | 128,158 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | (24,036) | — | (24,036) | ||||||||||||
| Equity in net income of other unconsolidated subsidiaries | (2,885) | — | — | — | (2,885) | ||||||||||||
| Segment Adjusted EBITDA (Non-GAAP) | $ | 150,027 | $ | 63,989 | $ | 25,181 | $ | (8,893) | $ | 230,304 | |||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) * | — | — | 59,159 | — | 59,159 | ||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 150,027 | $ | 63,989 | $ | 84,340 | $ | (8,893) | $ | 289,463 | |||||||
| *See reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Income | |||||||||||||||||
| Feed Ingredients | Food Ingredients | Fuel Ingredients | Corporate | Total | |||||||||||||
Twelve Months Ended January 3, 2026 (unaudited) | |||||||||||||||||
| Total net sales | $ | 3,990,088 | $ | 1,545,030 | $ | 600,759 | $ | — | $ | 6,135,877 | |||||||
| Cost of sales and operating expenses | 3,066,243 | 1,116,978 | 479,198 | — | 4,662,419 | ||||||||||||
| Gross margin | 923,845 | 428,052 | 121,561 | — | 1,473,458 | ||||||||||||
| Loss/(Gain) on sale of assets | 879 | (685) | (534) | — | (340) | ||||||||||||
| Selling, general and administrative expenses | 309,112 | 133,809 | 33,615 | 74,622 | 551,158 | ||||||||||||
| Restructuring and asset impairment charges | 32,120 | 25,840 | — | — | 57,960 | ||||||||||||
| Acquisition and integration costs | — | — | — | 15,942 | 15,942 | ||||||||||||
| Change in fair value of contingent consideration | 18,024 | — | — | — | 18,024 | ||||||||||||
| Depreciation and amortization | 348,502 | 117,298 | 36,355 | 6,349 | 508,504 | ||||||||||||
| Equity in net loss of Diamond Green Diesel | — | — | (48,770) | — | (48,770) | ||||||||||||
| Segment operating income/(loss) | $ | 215,208 | $ | 151,790 | $ | 3,355 | $ | (96,913) | $ | 273,440 | |||||||
| Equity in net income of other unconsolidated subsidiaries | 12,759 | — | — | — | 12,759 | ||||||||||||
| Segment income/(loss) | $ | 227,967 | $ | 151,790 | $ | 3,355 | $ | (96,913) | $ | 286,199 | |||||||
| Segment Adjusted EBITDA (Non-GAAP) | $ | 613,854 | $ | 294,928 | $ | 88,480 | $ | (74,622) | $ | 922,640 | |||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) | — | — | 103,716 | — | 103,716 | ||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 613,854 | $ | 294,928 | $ | 192,196 | $ | (74,622) | $ | 1,026,356 | |||||||
| Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA: | |||||||||||||||||
| Net income/(loss) attributable to Darling | $ | 227,967 | $ | 151,790 | $ | 3,355 | $ | (320,308) | $ | 62,804 | |||||||
| Net income attributable to noncontrolling interests | — | — | — | 7,581 | 7,581 | ||||||||||||
| Income tax benefit | — | — | — | (9,359) | (9,359) | ||||||||||||
| Loss on early retirement of debt | — | — | — | 2,978 | 2,978 | ||||||||||||
| Interest expense | — | — | — | 222,279 | 222,279 | ||||||||||||
| Foreign currency loss | — | — | — | 384 | 384 | ||||||||||||
| Other income, net | — | — | — | (468) | (468) | ||||||||||||
| Segment income/(loss) | $ | 227,967 | $ | 151,790 | $ | 3,355 | $ | (96,913) | $ | 286,199 | |||||||
| Restructuring and asset impairment charges | 32,120 | 25,840 | — | — | 57,960 | ||||||||||||
| Acquisition and integration costs | — | — | — | 15,942 | 15,942 | ||||||||||||
| Change in fair value of contingent consideration | 18,024 | — | — | — | 18,024 | ||||||||||||
| Depreciation and amortization | 348,502 | 117,298 | 36,355 | 6,349 | 508,504 | ||||||||||||
| Equity in net loss of Diamond Green Diesel | — | — | 48,770 | — | 48,770 | ||||||||||||
| Equity in net income of other unconsolidated subsidiaries | (12,759) | — | — | — | (12,759) | ||||||||||||
| Segment Adjusted EBITDA (Non-GAAP) | $ | 613,854 | $ | 294,928 | $ | 88,480 | $ | (74,622) | $ | 922,640 | |||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) * | — | — | 103,716 | — | 103,716 | ||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 613,854 | $ | 294,928 | $ | 192,196 | $ | (74,622) | $ | 1,026,356 | |||||||
| *See reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Income | |||||||||||||||||
| Feed Ingredients | Food Ingredients | Fuel Ingredients | Corporate | Total | |||||||||||||
| Twelve Months Ended December 28, 2024 | |||||||||||||||||
| Total net sales | $ | 3,675,609 | $ | 1,489,101 | $ | 550,465 | $ | — | $ | 5,715,175 | |||||||
| Cost of sales and operating expenses | 2,886,125 | 1,115,348 | 435,864 | — | 4,437,337 | ||||||||||||
| Gross margin | 789,484 | 373,753 | 114,601 | — | 1,277,838 | ||||||||||||
| Gain on sale of assets | (669) | (1,758) | (1,730) | — | (4,157) | ||||||||||||
| Selling, general and administrative expenses | 279,095 | 119,604 | 32,370 | 61,036 | 492,105 | ||||||||||||
| Restructuring and asset impairment charges | 3,671 | 2,123 | — | — | 5,794 | ||||||||||||
| Acquisition and integration costs | — | — | — | 7,842 | 7,842 | ||||||||||||
| Change in fair value of contingent consideration | (46,706) | — | — | — | (46,706) | ||||||||||||
| Depreciation and amortization | 350,141 | 109,102 | 35,876 | 8,706 | 503,825 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | 149,082 | — | 149,082 | ||||||||||||
| Segment operating income/(loss) | $ | 203,952 | $ | 144,682 | $ | 197,167 | $ | (77,584) | $ | 468,217 | |||||||
| Equity in net income of other unconsolidated subsidiaries | 11,994 | — | — | — | 11,994 | ||||||||||||
| Segment income/(loss) | $ | 215,946 | $ | 144,682 | $ | 197,167 | $ | (77,584) | $ | 480,211 | |||||||
| Segment Adjusted EBITDA (Non-GAAP) | $ | 511,058 | $ | 255,907 | $ | 83,961 | $ | (61,036) | $ | 789,890 | |||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) | — | — | 289,945 | — | 289,945 | ||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 511,058 | $ | 255,907 | $ | 373,906 | $ | (61,036) | $ | 1,079,835 | |||||||
| Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA: | |||||||||||||||||
| Net income/(loss) attributable to Darling | $ | 215,946 | $ | 144,682 | $ | 197,167 | $ | (278,915) | $ | 278,880 | |||||||
| Net income attributable to noncontrolling interests | — | — | — | 6,965 | 6,965 | ||||||||||||
| Income tax benefit | — | — | — | (38,337) | (38,337) | ||||||||||||
| Interest expense | — | — | — | 253,858 | 253,858 | ||||||||||||
| Foreign currency loss | — | — | — | 1,154 | 1,154 | ||||||||||||
| Other income, net | — | — | — | (22,309) | (22,309) | ||||||||||||
| Segment income/(loss) | $ | 215,946 | $ | 144,682 | $ | 197,167 | $ | (77,584) | $ | 480,211 | |||||||
| Restructuring and asset impairment charges | 3,671 | 2,123 | — | — | 5,794 | ||||||||||||
| Acquisition and integration costs | — | — | — | 7,842 | 7,842 | ||||||||||||
| Change in fair value of contingent consideration | (46,706) | — | — | — | (46,706) | ||||||||||||
| Depreciation and amortization | 350,141 | 109,102 | 35,876 | 8,706 | 503,825 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | (149,082) | — | (149,082) | ||||||||||||
| Equity in net income of other unconsolidated subsidiaries | (11,994) | — | — | — | (11,994) | ||||||||||||
| Segment Adjusted EBITDA (Non-GAAP) | $ | 511,058 | $ | 255,907 | $ | 83,961 | $ | (61,036) | $ | 789,890 | |||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) * | — | — | 289,945 | — | 289,945 | ||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 511,058 | $ | 255,907 | $ | 373,906 | $ | (61,036) | $ | 1,079,835 | |||||||
| *See reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Income | |||||||||||||||||
| (unaudited) | |||||||||||
| January 3, | December 28, | ||||||||||
| 2026 | 2024 | ||||||||||
| Cash and cash equivalents | $ | 88,671 | $ | 75,973 | |||||||
| Property, plant and equipment, net | 2,796,139 | 2,713,669 | |||||||||
| Current portion of long-term debt | 75,217 | 133,020 | |||||||||
| Long-term debt, net of current portion | 3,862,243 | 3,908,978 | |||||||||
| Other Financial Data | |||||||||||
| As of January 3, 2026 | |||||||||||
| (unaudited) | |||||||||||
| January 3, | |||||||||||
| 2026 | |||||||||||
| Revolver availability | $ | 1,324,496 | |||||||||
| Capital expenditures - YTD | $ | 380,477 | |||||||||
| Preliminary Leverage Ratio | 2.90X | ||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (unaudited) | (unaudited) | $ Change | (unaudited) | $ Change | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| December 31, | December 31, | Favorable | December 31, | December 31, | Favorable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2025 | 2024 | (Unfavorable) | 2025 | 2024 | (Unfavorable) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating revenues | $ | 1,395,358 | $ | 1,245,722 | $ | 149,636 | $ | 4,596,830 | $ | 5,065,592 | $ | (468,762) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total costs and expenses excluding lower of cost or market inventory valuation adjustment and depreciation, amortization and accretion expense | 1,243,285 | 1,009,285 | (234,000) | 4,500,398 | 4,309,768 | (190,630) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Lower of cost or market (LCM) inventory valuation adjustment | 24,353 | 118,120 | 93,767 | (140,085) | 175,934 | 316,019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation, amortization and accretion expense | 62,488 | 69,489 | 7,001 | 266,887 | 264,992 | (1,895) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total costs and expenses | 1,330,126 | 1,196,894 | (133,232) | 4,627,200 | 4,750,694 | 123,494 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating income/(loss) | 65,232 | 48,828 | 16,404 | (30,370) | 314,898 | (345,268) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other income | 1,817 | 7,778 | (5,961) | 9,321 | 22,114 | (12,793) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest and debt expense, net | (12,268) | (8,301) | (3,967) | (46,340) | (38,673) | (7,667) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income/(loss) before income tax expense | 54,781 | 48,305 | 6,476 | (67,389) | 298,339 | (365,728) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income tax expense/(benefit) | (299) | 233 | 532 | 1,066 | 175 | (891) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net income/(loss) | $ | 55,080 | $ | 48,072 | $ | 7,008 | $ | (68,455) | $ | 298,164 | $ | (366,619) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net income/(loss) | $ | 55,080 | $ | 48,072 | $ | (68,455) | $ | 298,164 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income tax expense/(benefit) | (299) | 233 | 1,066 | 175 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest and debt expense, net | 12,268 | 8,301 | 46,340 | 38,673 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other income | (1,817) | (7,778) | (9,321) | (22,114) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating income/(loss) | 65,232 | 48,828 | (30,370) | 314,898 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation, amortization and accretion expense | 62,488 | 69,489 | 266,887 | 264,992 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| DGD Adjusted EBITDA (Non-GAAP) | 127,720 | 118,317 | 236,517 | 579,890 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Less: Discount and Broker Fees | (11,887) | — | (29,086) | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| DGD Adjusted EBITDA (Non-GAAP) after Discount and Broker Fees | 115,833 | 118,317 | 207,431 | 579,890 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Darling's Share 50% | 50 | % | 50 | % | 50 | % | 50 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) | $ | 57,917 | $ | 59,159 | $ | 103,716 | $ | 289,945 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| December 31, | December 31, | ||||||||||
| 2025 | 2024 | ||||||||||
| (unaudited) | |||||||||||
| Assets: | |||||||||||
| Cash | $ | 195,765 | $ | 353,446 | |||||||
| Total other current assets | 1,199,194 | 1,137,821 | |||||||||
| Property, plant and equipment, net | 3,702,254 | 3,868,943 | |||||||||
| Other assets | 139,765 | 100,307 | |||||||||
| Total assets | $ | 5,236,978 | $ | 5,460,517 | |||||||
| Liabilities and members' equity: | |||||||||||
| Revolver | $ | — | $ | — | |||||||
| Total other current portion of long term debt | 29,487 | 29,809 | |||||||||
| Total other current liabilities | 332,256 | 319,688 | |||||||||
| Total long term debt | 677,671 | 707,158 | |||||||||
| Total other long term liabilities | 17,748 | 17,195 | |||||||||
| Total members' equity | 4,179,816 | 4,386,667 | |||||||||
| Total liabilities and members' equity | $ | 5,236,978 | $ | 5,460,517 | |||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
| Adjusted EBITDA | January 3 | December 28, | January 3 | December 28, | ||||||||||||||||||||||
| (U.S. dollars in thousands) | 2026 | 2024 | 2026 | 2024 | ||||||||||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||||||||||||||||
| Net income attributable to Darling | 56,940 | 101,908 | 62,804 | 278,880 | ||||||||||||||||||||||
| Depreciation and amortization | 139,543 | 128,158 | 508,504 | 503,825 | ||||||||||||||||||||||
| Interest expense | 55,514 | 54,911 | 222,279 | 253,858 | ||||||||||||||||||||||
| Income tax benefit | (11,022) | (25,547) | (9,359) | (38,337) | ||||||||||||||||||||||
| Restructuring and asset impairment charges | 57,960 | 5,794 | 57,960 | 5,794 | ||||||||||||||||||||||
| Acquisition and integration costs | 4,869 | 2,440 | 15,942 | 7,842 | ||||||||||||||||||||||
| Change in fair value of contingent consideration | — | (4,491) | 18,024 | (46,706) | ||||||||||||||||||||||
| Foreign currency loss | 1,402 | 1,669 | 384 | 1,154 | ||||||||||||||||||||||
| Other income, net | (2,999) | (9,486) | (468) | (22,309) | ||||||||||||||||||||||
| Loss on early retirement of debt | — | — | 2,978 | — | ||||||||||||||||||||||
| Equity in net (income)/loss of Diamond Green Diesel | (21,597) | (24,036) | 48,770 | (149,082) | ||||||||||||||||||||||
| Equity in net income of other unconsolidated subsidiaries | (4,328) | (2,885) | (12,759) | (11,994) | ||||||||||||||||||||||
| Net income attributable to noncontrolling interests | 1,939 | 1,869 | 7,581 | 6,965 | ||||||||||||||||||||||
| Adjusted EBITDA (Non-GAAP) | $ | 278,221 | $ | 230,304 | $ | 922,640 | $ | 789,890 | ||||||||||||||||||
| Foreign currency exchange impact | (11,594) | (1) | — | (20,420) | (2) | — | ||||||||||||||||||||
| Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP) | $ | 266,627 | $ | 230,304 | $ | 902,220 | $ | 789,890 | ||||||||||||||||||
| DGD Adjusted EBITDA (Darling's share) (Non-GAAP)* | $ | 57,917 | $ | 59,159 | $ | 103,716 | $ | 289,945 | ||||||||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 336,138 | $ | 289,463 | $ | 1,026,356 | $ | 1,079,835 | ||||||||||||||||||
*See reconciliation of DGD Net Income to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Income | ||||||||||||||||||||||||||
| (1) The average rates for the three months ended January 3, 2026 were €1.00:$1.16, R$1.00:$0.19 and C$1.00:$0.72 as compared to the average rates for the three months ended December 28, 2024 of €1.00:$1.07, R$1.00:$0.17 and C$1.00:$0.72, respectively. | ||||||||||||||||||||||||||
| (2) The average rates for the twelve months ended January 3, 2026 of €1.00:$1.13, R$1.00:$0.18 and C$1.00:$0.72 as compared to the average rates for the twelve months ended December 28, 2024 of €1.00:USD$1.08, R$1.00:$0.19 and C$1.00:$0.73, respectively. | ||||||||||||||||||||||||||