Darling Ingredients Inc. (DAR)
NYSE: DAR · Real-Time Price · USD
35.51
+1.48 (4.35%)
At close: May 12, 2025, 4:00 PM
34.75
-0.76 (-2.14%)
After-hours: May 12, 2025, 7:38 PM EDT
Darling Ingredients Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 29, 2025 | Dec '24 Dec 28, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 | Jan '21 Jan 2, 2021 | 2015 - 2019 |
| Revenue | 5,675 | 5,715 | 6,788 | 6,532 | 4,741 | 3,572 | Upgrade
|
| Revenue Growth (YoY) | -11.56% | -15.81% | 3.92% | 37.77% | 32.74% | 6.18% | Upgrade
|
| Cost of Revenue | 4,390 | 4,437 | 5,143 | 5,003 | 3,499 | 2,689 | Upgrade
|
| Gross Profit | 1,286 | 1,278 | 1,645 | 1,530 | 1,242 | 883.11 | Upgrade
|
| Selling, General & Admin | 476.31 | 493.9 | 544.08 | 435.47 | 391.53 | 379.47 | Upgrade
|
| Operating Expenses | 976.47 | 997.72 | 1,046 | 830.19 | 707.92 | 729.65 | Upgrade
|
| Operating Income | 309.09 | 280.12 | 598.93 | 699.4 | 534.07 | 153.46 | Upgrade
|
| Interest Expense | -248.95 | -253.86 | -259.22 | -125.57 | -62.08 | -72.69 | Upgrade
|
| Earnings From Equity Investments | 52.45 | 161.08 | 371.39 | 377.45 | 357.38 | 318.29 | Upgrade
|
| Currency Exchange Gain (Loss) | -2.75 | -1.15 | 8.13 | -11.28 | -2.2 | -2.29 | Upgrade
|
| Other Non Operating Income (Expenses) | 18.78 | 24.1 | 17.85 | -4.71 | -4.56 | -5.24 | Upgrade
|
| EBT Excluding Unusual Items | 128.62 | 210.28 | 737.08 | 935.3 | 822.61 | 391.53 | Upgrade
|
| Merger & Restructuring Charges | -11.12 | -13.64 | -32.44 | -46.04 | -2.17 | -38.17 | Upgrade
|
| Gain (Loss) on Sale of Assets | 3.52 | 4.16 | 7.42 | 4.49 | 0.96 | -0.43 | Upgrade
|
| Other Unusual Items | 16.02 | 46.71 | 7.89 | -0.04 | - | 0.68 | Upgrade
|
| Pretax Income | 137.05 | 247.51 | 719.96 | 893.72 | 821.4 | 353.62 | Upgrade
|
| Income Tax Expense | -43.4 | -38.34 | 59.57 | 146.63 | 164.11 | 53.29 | Upgrade
|
| Earnings From Continuing Operations | 180.44 | 285.85 | 660.39 | 747.09 | 657.29 | 300.33 | Upgrade
|
| Minority Interest in Earnings | -8.88 | -6.97 | -12.66 | -9.4 | -6.38 | -3.51 | Upgrade
|
| Net Income | 171.56 | 278.88 | 647.73 | 737.69 | 650.91 | 296.82 | Upgrade
|
| Net Income to Common | 171.56 | 278.88 | 647.73 | 737.69 | 650.91 | 296.82 | Upgrade
|
| Net Income Growth | -68.41% | -56.95% | -12.20% | 13.33% | 119.30% | -5.05% | Upgrade
|
| Shares Outstanding (Basic) | 159 | 160 | 160 | 161 | 162 | 163 | Upgrade
|
| Shares Outstanding (Diluted) | 161 | 161 | 162 | 164 | 167 | 167 | Upgrade
|
| Shares Change (YoY) | -0.95% | -0.60% | -1.06% | -1.78% | -0.07% | -0.69% | Upgrade
|
| EPS (Basic) | 1.08 | 1.75 | 4.05 | 4.58 | 4.01 | 1.83 | Upgrade
|
| EPS (Diluted) | 1.08 | 1.73 | 3.99 | 4.49 | 3.90 | 1.78 | Upgrade
|
| EPS Growth | -67.86% | -56.64% | -11.14% | 15.13% | 119.10% | -4.30% | Upgrade
|
| Free Cash Flow | 522.67 | 506.82 | 343.78 | 422.43 | 430.29 | 344.54 | Upgrade
|
| Free Cash Flow Per Share | 3.25 | 3.14 | 2.12 | 2.57 | 2.58 | 2.06 | Upgrade
|
| Gross Margin | 22.65% | 22.36% | 24.23% | 23.42% | 26.20% | 24.72% | Upgrade
|
| Operating Margin | 5.45% | 4.90% | 8.82% | 10.71% | 11.26% | 4.30% | Upgrade
|
| Profit Margin | 3.02% | 4.88% | 9.54% | 11.29% | 13.73% | 8.31% | Upgrade
|
| Free Cash Flow Margin | 9.21% | 8.87% | 5.07% | 6.47% | 9.07% | 9.65% | Upgrade
|
| EBITDA | 809.24 | 783.94 | 1,101 | 1,094 | 850.45 | 503.64 | Upgrade
|
| EBITDA Margin | 14.26% | 13.72% | 16.22% | 16.75% | 17.94% | 14.10% | Upgrade
|
| D&A For EBITDA | 500.15 | 503.83 | 502.02 | 394.72 | 316.39 | 350.18 | Upgrade
|
| EBIT | 309.09 | 280.12 | 598.93 | 699.4 | 534.07 | 153.46 | Upgrade
|
| EBIT Margin | 5.45% | 4.90% | 8.82% | 10.71% | 11.26% | 4.30% | Upgrade
|
| Effective Tax Rate | - | - | 8.27% | 16.41% | 19.98% | 15.07% | Upgrade
|
| Revenue as Reported | 5,675 | 5,715 | 6,788 | 6,532 | - | - | Upgrade
|
Updated Apr 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.