Darling Ingredients Q3 2026 profit jumps to $267M
Fiscal 2026 Combined Adjusted EBITDA guidance remains $2.2-$2.3 billion, while Darling anticipates year-end net debt at or below $3.0 billion.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Darling Ingredients Inc. (DAR) reported third-quarter 2026 net income attributable to Darling of $267.0 million, or $1.67 per diluted share, compared with $19.4 million, or $0.12, a year earlier. Total net sales were $1.8 billion versus $1.6 billion, and Combined Adjusted EBITDA, a non-GAAP measure, was $514.3 million versus $244.9 million. For the first nine months, net income attributable to Darling was $788.6 million versus $5.9 million, and Combined Adjusted EBITDA was $1.7 billion versus $690.2 million.
Darling received $171.0 million in cash distributions from Diamond Green Diesel (DGD), including $33.4 million in dividends and $137.6 million from Production Tax Credit sales. It repurchased $75.9 million of common stock during the quarter and reduced net debt by approximately $420 million. As of October 3, 2026, cash and cash equivalents were $121.7 million, total debt was $3.5 billion, and revolving-credit availability was $1.7 billion. The company reaffirmed fiscal 2026 Combined Adjusted EBITDA guidance of $2.2-$2.3 billion and anticipates year-end net debt at or below $3.0 billion and leverage below 1.5X. Fiscal 2026 capital expenditures are estimated at approximately $450.0 million.
How this balance works
Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.
It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.
Rhea-AI Sentiment measures something else, the tone of the wording.
Positive
- Moderate pointThird-quarter total net sales increased 14.5% to $1.8 billion.
- Moderate pointThird-quarter net income attributable to Darling was $267.0 million, versus $19.4 million.
- Moderate pointCombined Adjusted EBITDA increased 110.0% to $514.3 million in Q3 2026.
Negative
- None.
Filing Explained
Darling says Q3 Feed results were affected by deferred profit accounting on sales to DGD, expected to reverse in Q4; Fuel results were affected by SAF shipment timing, a short hydrogen outage, feedstock lag and heating-oil volatility, also expected to reverse in Q4.
8-K Event Classification
Key Figures
Key Terms
Combined Adjusted EBITDA financial
Production Tax Credit regulatory
preliminary leverage ratio financial
DGD Adjusted EBITDA per gallon financial
Earnings Snapshot
Fiscal 2026 Combined Adjusted EBITDA guidance of $2.2-$2.3 billion was reaffirmed.
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
What were Darling Ingredients' Q3 2026 earnings?
How much Combined Adjusted EBITDA did Darling Ingredients report in Q3 2026?
How many gallons did DGD sell or ship in Q3 2026?
What are Darling Ingredients' estimated capital expenditures for fiscal 2026?
How much common stock had Darling repurchased through Q3 2026?
AI-generated analysis. How Rhea-AI works. Not financial advice.
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 October 28, 2026 (furnished pursuant to Item 2.02). | |||||||
| 99.2 | Slide Presentation for Earnings Call (furnished pursuant to Item 7.01). | |||||||
| 104 | Cover Page Interactive Data File (embedded within Inline XBRL document) | |||||||
| DARLING INGREDIENTS INC. | |||||||||||
| Date: October 28, 2026 | By: | /s/ Nick Kemphaus | |||||||||
| Nick Kemphaus | |||||||||||
| Executive Vice President, General Counsel | |||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
| $ Change | $ Change | ||||||||||||||||||||||||||||||||||
| October 3, | September 27, | Favorable | October 3, | September 27, | Favorable | ||||||||||||||||||||||||||||||
| 2026 | 2025 | (Unfavorable) | 2026 | 2025 | (Unfavorable) | ||||||||||||||||||||||||||||||
| Net sales to third parties | $ | 1,359,115 | $ | 1,221,846 | $ | 137,269 | $ | 3,971,868 | $ | 3,574,476 | $ | 397,392 | |||||||||||||||||||||||
| Net sales to related party - Diamond Green Diesel | 432,001 | 342,120 | 89,881 | 1,094,147 | 851,602 | 242,545 | |||||||||||||||||||||||||||||
| Total net sales | 1,791,116 | 1,563,966 | 227,150 | 5,066,015 | 4,426,078 | 639,937 | |||||||||||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||||||||||||||
| Cost of sales and operating expenses (excludes depreciation and amortization, shown separately below) | 1,313,572 | 1,176,957 | (136,615) | 3,680,177 | 3,381,801 | (298,376) | |||||||||||||||||||||||||||||
| (Gain)/loss on sale of assets | 572 | (375) | (947) | 659 | 639 | (20) | |||||||||||||||||||||||||||||
| Selling, general and administrative expenses | 166,893 | 139,594 | (27,299) | 466,910 | 399,219 | (67,691) | |||||||||||||||||||||||||||||
| Restructuring and asset impairment charges | — | — | — | 4,297 | — | (4,297) | |||||||||||||||||||||||||||||
| Acquisition and integration costs | 5,782 | 6,156 | 374 | 23,970 | 11,073 | (12,897) | |||||||||||||||||||||||||||||
| Change in fair value of contingent consideration | 995 | — | (995) | 995 | 18,024 | 17,029 | |||||||||||||||||||||||||||||
| Depreciation and amortization | 135,667 | 124,064 | (11,603) | 396,756 | 368,961 | (27,795) | |||||||||||||||||||||||||||||
| Total costs and expenses | 1,623,481 | 1,446,396 | (177,085) | 4,573,764 | 4,179,717 | (394,047) | |||||||||||||||||||||||||||||
| Equity in net income/(loss) of Diamond Green Diesel | 165,636 | (45,844) | 211,480 | 623,029 | (70,367) | 693,396 | |||||||||||||||||||||||||||||
| Operating income | 333,271 | 71,726 | 261,545 | 1,115,280 | 175,994 | 939,286 | |||||||||||||||||||||||||||||
| Other expense: | |||||||||||||||||||||||||||||||||||
| Interest expense | (51,460) | (56,925) | 5,465 | (161,103) | (166,765) | 5,662 | |||||||||||||||||||||||||||||
| Loss on early retirement of debt | — | — | — | — | (2,978) | 2,978 | |||||||||||||||||||||||||||||
| Foreign currency gain | 462 | 1,067 | (605) | 3,813 | 1,018 | 2,795 | |||||||||||||||||||||||||||||
| Gain on sale of businesses | 63,473 | 1,686 | 61,787 | 63,473 | 1,686 | 61,787 | |||||||||||||||||||||||||||||
| Other expense, net | (3,000) | (1,024) | (1,976) | (7,928) | (4,217) | (3,711) | |||||||||||||||||||||||||||||
| Total other income/(expense) | 9,475 | (55,196) | 64,671 | (101,745) | (171,256) | 69,511 | |||||||||||||||||||||||||||||
| Equity in net income of other unconsolidated subsidiaries | 2,377 | 3,277 | (900) | 7,177 | 8,431 | (1,254) | |||||||||||||||||||||||||||||
| Income from operations before income taxes | 345,123 | 19,807 | 325,316 | 1,020,712 | 13,169 | 1,007,543 | |||||||||||||||||||||||||||||
| Income tax expense/(benefit) | 76,810 | (1,248) | (78,058) | 226,074 | 1,663 | (224,411) | |||||||||||||||||||||||||||||
| Net income | 268,313 | 21,055 | 247,258 | 794,638 | 11,506 | 783,132 | |||||||||||||||||||||||||||||
| Net income attributable to noncontrolling interests | (1,327) | (1,692) | 365 | (6,027) | (5,642) | (385) | |||||||||||||||||||||||||||||
| Net income attributable to Darling | $ | 266,986 | $ | 19,363 | $ | 247,623 | $ | 788,611 | $ | 5,864 | $ | 782,747 | |||||||||||||||||||||||
| Basic income per share: | $ | 1.70 | $ | 0.12 | $ | 1.58 | $ | 4.98 | $ | 0.04 | $ | 4.94 | |||||||||||||||||||||||
| Diluted income per share: | $ | 1.67 | $ | 0.12 | $ | 1.55 | $ | 4.91 | $ | 0.04 | $ | 4.87 | |||||||||||||||||||||||
| Number of diluted common shares: | 160,134 | 159,947 | 160,598 | 160,067 | |||||||||||||||||||||||||||||||
| Feed Ingredients | Food Ingredients | Fuel Ingredients | Corporate | Total | |||||||||||||
| Three Months Ended October 3, 2026 | |||||||||||||||||
| Total net sales | $ | 1,206,702 | $ | 415,798 | $ | 168,616 | $ | — | $ | 1,791,116 | |||||||
| Cost of sales and operating expenses | 872,753 | 305,541 | 135,278 | — | 1,313,572 | ||||||||||||
| Gross margin | 333,949 | 110,257 | 33,338 | — | 477,544 | ||||||||||||
| Loss/(gain) on sale of assets | 287 | 317 | (32) | — | 572 | ||||||||||||
| Selling, general and administrative expenses | 85,953 | 36,126 | 9,628 | 35,186 | 166,893 | ||||||||||||
| Acquisition and integration costs | — | — | — | 5,782 | 5,782 | ||||||||||||
| Change in fair value of contingent consideration | 995 | — | — | — | 995 | ||||||||||||
| Depreciation and amortization | 95,875 | 29,018 | 9,046 | 1,728 | 135,667 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | 165,636 | — | 165,636 | ||||||||||||
| Segment operating income/(loss) | $ | 150,839 | $ | 44,796 | $ | 180,332 | $ | (42,696) | $ | 333,271 | |||||||
| Equity in net income of other unconsolidated subsidiaries | 2,377 | — | — | — | 2,377 | ||||||||||||
| Segment income/(loss) | 153,216 | 44,796 | 180,332 | (42,696) | 335,648 | ||||||||||||
| — | |||||||||||||||||
| Segment Adjusted EBITDA (Non-GAAP) | $ | 247,709 | $ | 73,814 | $ | 23,742 | $ | (35,186) | $ | 310,079 | |||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) | — | — | 204,205 | — | 204,205 | ||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 247,709 | $ | 73,814 | $ | 227,947 | $ | (35,186) | $ | 514,284 | |||||||
| Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA: | |||||||||||||||||
| Net income/(loss) attributable to Darling | $ | 153,216 | $ | 44,796 | $ | 180,332 | $ | (111,358) | $ | 266,986 | |||||||
| Net income attributable to noncontrolling interests | — | — | — | 1,327 | 1,327 | ||||||||||||
| Income tax expense | — | — | — | 76,810 | 76,810 | ||||||||||||
| Interest expense | — | — | — | 51,460 | 51,460 | ||||||||||||
| Gain on sale of businesses | — | — | — | (63,473) | (63,473) | ||||||||||||
| Foreign currency gain | — | — | — | (462) | (462) | ||||||||||||
| Other expense, net | — | — | — | 3,000 | 3,000 | ||||||||||||
| Segment income/(loss) | $ | 153,216 | $ | 44,796 | $ | 180,332 | $ | (42,696) | $ | 335,648 | |||||||
| Acquisition and integration costs | — | — | — | 5,782 | 5,782 | ||||||||||||
| Change in fair value of contingent consideration | 995 | — | — | — | 995 | ||||||||||||
| Depreciation and amortization | 95,875 | 29,018 | 9,046 | 1,728 | 135,667 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | (165,636) | — | (165,636) | ||||||||||||
| Equity in net income of other unconsolidated subsidiaries | (2,377) | — | — | — | (2,377) | ||||||||||||
| Segment Adjusted EBITDA (Non-GAAP) | $ | 247,709 | $ | 73,814 | $ | 23,742 | $ | (35,186) | $ | 310,079 | |||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) * | — | — | 204,205 | — | 204,205 | ||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 247,709 | $ | 73,814 | $ | 227,947 | $ | (35,186) | $ | 514,284 | |||||||
| *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 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 | ||||||||||||
| Gain on sale of businesses | — | — | — | (1,686) | (1,686) | ||||||||||||
| Foreign currency gain | — | — | — | (1,067) | (1,067) | ||||||||||||
| Other expense, net | — | — | — | 1,024 | 1,024 | ||||||||||||
| 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 | |||||||||||||
| Nine Months Ended October 3, 2026 | |||||||||||||||||
| Total net sales | $ | 3,341,530 | $ | 1,229,545 | $ | 494,940 | $ | — | $ | 5,066,015 | |||||||
| Cost of sales and operating expenses | 2,438,620 | 853,713 | 387,844 | — | 3,680,177 | ||||||||||||
| Gross margin | 902,910 | 375,832 | 107,096 | — | 1,385,838 | ||||||||||||
| Loss/(gain) on sale of assets | 379 | 793 | (513) | — | 659 | ||||||||||||
| Selling, general and administrative expenses | 245,594 | 111,967 | 29,154 | 80,195 | 466,910 | ||||||||||||
| Restructuring and asset impairment charges | — | 4,297 | — | — | 4,297 | ||||||||||||
| Acquisition and integration costs | — | — | — | 23,970 | 23,970 | ||||||||||||
| Change in fair value of contingent consideration | 995 | — | — | — | 995 | ||||||||||||
| Depreciation and amortization | 276,608 | 88,234 | 27,207 | 4,707 | 396,756 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | 623,029 | — | 623,029 | ||||||||||||
| Segment operating income/(loss) | $ | 379,334 | $ | 170,541 | $ | 674,277 | $ | (108,872) | $ | 1,115,280 | |||||||
| Equity in net income of other unconsolidated subsidiaries | 7,177 | — | — | — | 7,177 | ||||||||||||
| Segment income/(loss) | 386,511 | 170,541 | 674,277 | (108,872) | 1,122,457 | ||||||||||||
| — | |||||||||||||||||
| Segment Adjusted EBITDA (Non-GAAP) | $ | 656,937 | $ | 263,072 | $ | 78,455 | $ | (80,195) | $ | 918,269 | |||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) | — | — | 744,579 | — | 744,579 | ||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 656,937 | $ | 263,072 | $ | 823,034 | $ | (80,195) | $ | 1,662,848 | |||||||
| Reconciliation of Net Income/(Loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA: | |||||||||||||||||
| Net income/(loss) attributable to Darling | $ | 386,511 | $ | 170,541 | $ | 674,277 | $ | (442,718) | $ | 788,611 | |||||||
| Net income attributable to noncontrolling interests | — | — | — | 6,027 | 6,027 | ||||||||||||
| Income tax expense | — | — | — | 226,074 | 226,074 | ||||||||||||
| Interest expense | — | — | — | 161,103 | 161,103 | ||||||||||||
| Gain on sale of businesses | — | — | — | (63,473) | (63,473) | ||||||||||||
| Foreign currency gain | — | — | — | (3,813) | (3,813) | ||||||||||||
| Other expense, net | — | — | — | 7,928 | 7,928 | ||||||||||||
| Segment income/(loss) | $ | 386,511 | $ | 170,541 | $ | 674,277 | $ | (108,872) | $ | 1,122,457 | |||||||
| Restructuring and asset impairment charges | — | 4,297 | — | — | 4,297 | ||||||||||||
| Acquisition and integration costs | — | — | — | 23,970 | 23,970 | ||||||||||||
| Change in fair value of contingent consideration | 995 | — | — | — | 995 | ||||||||||||
| Depreciation and amortization | 276,608 | 88,234 | 27,207 | 4,707 | 396,756 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | (623,029) | — | (623,029) | ||||||||||||
| Equity in net income of other unconsolidated subsidiaries | (7,177) | — | — | — | (7,177) | ||||||||||||
| Segment Adjusted EBITDA (Non-GAAP) | $ | 656,937 | $ | 263,072 | $ | 78,455 | $ | (80,195) | $ | 918,269 | |||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) * | — | — | 744,579 | — | 744,579 | ||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 656,937 | $ | 263,072 | $ | 823,034 | $ | (80,195) | $ | 1,662,848 | |||||||
| *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 | ||||||||||||
| Gain on sale of businesses | — | — | — | (1,686) | (1,686) | ||||||||||||
| Foreign currency gain | — | — | — | (1,018) | (1,018) | ||||||||||||
| Other expense, net | — | — | — | 4,217 | 4,217 | ||||||||||||
| 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 | |||||||||||||||||
| (unaudited) | |||||||||||
| October 3, | January 3, | ||||||||||
| 2026 | 2026 | ||||||||||
| Cash and cash equivalents | $ | 121,716 | $ | 88,671 | |||||||
| Property, plant and equipment, net | $ | 2,831,703 | $ | 2,796,139 | |||||||
| Current portion of long-term debt | $ | 74,009 | $ | 75,217 | |||||||
| Long-term debt, net of current portion | $ | 3,414,433 | $ | 3,862,243 | |||||||
| Other Financial Data | |||||||||||
| As of October 3, 2026 | |||||||||||
| (unaudited) | |||||||||||
| October 3, | |||||||||||
| 2026 | |||||||||||
| Net debt (1) | $ | 3,366,726 | |||||||||
| Revolver availability | $ | 1,731,337 | |||||||||
| Capital expenditures - YTD | $ | 343,515 | |||||||||
| Preliminary Leverage Ratio | 1.7X | ||||||||||
| (1) Total debt less cash and cash equivalents. | |||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| September 30, | September 30, | September 30, | September 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating revenues | $ | 2,392,927 | $ | 1,203,732 | $ | 6,488,972 | $ | 3,201,472 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total costs and expenses less lower of cost or market inventory valuation adjustment and depreciation, amortization and accretion expense | 1,974,852 | 1,160,562 | 5,072,649 | 3,257,113 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Lower of cost or market (LCM) inventory valuation adjustment | — | 37,811 | (96,720) | (164,438) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation, amortization and accretion expense | 70,289 | 75,398 | 219,237 | 204,399 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total costs and expenses | 2,045,141 | 1,273,771 | 5,195,166 | 3,297,074 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating income/(loss) | 347,786 | (70,039) | 1,293,806 | (95,602) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other income | 2,881 | 1,621 | 8,092 | 7,504 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest and debt expense, net | (10,593) | (11,922) | (32,488) | (34,072) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income/(loss) before income tax expense | 340,074 | (80,340) | 1,269,410 | (122,170) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income tax expense/(benefit) | (862) | 221 | (534) | 1,365 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net income/(loss) | $ | 340,936 | $ | (80,561) | $ | 1,269,944 | $ | (123,535) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reconciliation of DGD Net Income/(Loss) to (Non-GAAP) DGD Adjusted EBITDA: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net income/(loss) | $ | 340,936 | $ | (80,561) | $ | 1,269,944 | $ | (123,535) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income tax expense/(benefit) | (862) | 221 | (534) | 1,365 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest and debt expense, net | 10,593 | 11,922 | 32,488 | 34,072 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other income | (2,881) | (1,621) | (8,092) | (7,504) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating income/(loss) | 347,786 | (70,039) | 1,293,806 | (95,602) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation, amortization and accretion expense | 70,289 | 75,398 | 219,237 | 204,399 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| DGD Adjusted EBITDA (Non-GAAP) | 418,075 | 5,359 | 1,513,043 | 108,797 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Less: Discount and Broker Fees | (9,666) | (11,126) | (23,886) | (17,199) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| DGD Adjusted EBITDA (Non-GAAP) after Discount and Broker Fees | 408,409 | (5,767) | 1,489,157 | 91,598 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Darling's Share 50% | 50 | % | 50 | % | 50 | % | 50 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) | $ | 204,205 | $ | (2,884) | $ | 744,579 | $ | 45,799 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| September 30, | December 31, | ||||||||||
| 2026 | 2025 | ||||||||||
| (unaudited) | |||||||||||
| Assets: | |||||||||||
| Cash | $ | 365,203 | $ | 195,765 | |||||||
| Total other current assets | 1,646,653 | 1,199,194 | |||||||||
| Property, plant and equipment, net | 3,545,312 | 3,702,254 | |||||||||
| Other assets | 127,835 | 139,765 | |||||||||
| Total assets | $ | 5,685,003 | $ | 5,236,978 | |||||||
| Liabilities and members' equity: | |||||||||||
| Revolver | $ | — | $ | — | |||||||
| Total other current portion of long term debt | 28,758 | 29,487 | |||||||||
| Total other current liabilities | 272,614 | 332,256 | |||||||||
| Total long term debt | 655,969 | 677,671 | |||||||||
| Total other long term liabilities | 17,869 | 17,748 | |||||||||
| Total members' equity | 4,709,793 | 4,179,816 | |||||||||
| Total liabilities and members' equity | $ | 5,685,003 | $ | 5,236,978 | |||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| Adjusted EBITDA | October 3, | September 27, | October 3, | September 27, | ||||||||||||||||||||||
| (U.S. dollars in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||||
| Net income attributable to Darling | $ | 266,986 | $ | 19,363 | $ | 788,611 | $ | 5,864 | ||||||||||||||||||
| Depreciation and amortization | 135,667 | 124,064 | 396,756 | 368,961 | ||||||||||||||||||||||
| Interest expense | 51,460 | 56,925 | 161,103 | 166,765 | ||||||||||||||||||||||
| Income tax expense/(benefit) | 76,810 | (1,248) | 226,074 | 1,663 | ||||||||||||||||||||||
| Restructuring and asset impairment charges | — | — | 4,297 | — | ||||||||||||||||||||||
| Acquisition and integration costs | 5,782 | 6,156 | 23,970 | 11,073 | ||||||||||||||||||||||
| Change in fair value of contingent consideration | 995 | — | 995 | 18,024 | ||||||||||||||||||||||
| Foreign currency gain | (462) | (1,067) | (3,813) | (1,018) | ||||||||||||||||||||||
| Other expense, net | 3,000 | 1,024 | 7,928 | 4,217 | ||||||||||||||||||||||
| Loss on early retirement of debt | — | — | — | 2,978 | ||||||||||||||||||||||
| Gain on sale of businesses | (63,473) | (1,686) | (63,473) | (1,686) | ||||||||||||||||||||||
| Equity in net (income)/loss of Diamond Green Diesel | (165,636) | 45,844 | (623,029) | 70,367 | ||||||||||||||||||||||
| Equity in net income of other unconsolidated subsidiaries | (2,377) | (3,277) | (7,177) | (8,431) | ||||||||||||||||||||||
| Net income attributable to noncontrolling interests | 1,327 | 1,692 | 6,027 | 5,642 | ||||||||||||||||||||||
| Adjusted EBITDA (Non-GAAP) | $ | 310,079 | $ | 247,790 | $ | 918,269 | $ | 644,419 | ||||||||||||||||||
| Foreign currency exchange impact | 2,857 | (1) | — | (15,621) | (2) | — | ||||||||||||||||||||
| Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP) | $ | 312,936 | $ | 247,790 | $ | 902,648 | $ | 644,419 | ||||||||||||||||||
| DGD Joint Venture Adjusted EBITDA (Darling's share) (Non-GAAP) | $ | 204,205 | $ | (2,884) | $ | 744,579 | $ | 45,799 | ||||||||||||||||||
| Combined Adjusted EBITDA (Non-GAAP) | $ | 514,284 | $ | 244,906 | $ | 1,662,848 | $ | 690,218 | ||||||||||||||||||
| (1) The average rates for the three months ended October 3, 2026 were €1.00:$1.15 R$1.00:$0.19 and C$1.00:$0.71 as compared to the average rates for the three months ended September 27, 2025 of €1.00:$1.17, R$1.00:$0.18 and C$1.00:$0.73, respectively. | ||||||||||||||||||||||||||
| (2) The average rates for the nine months ended October 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 nine months ended September 27, 2025 of €1.00:$1.12, R$1.00:$0.18 and C$1.00:$0.71, respectively. | ||||||||||||||||||||||||||