DAR
Darling Ingredients Inc.
$59.45
+$0.85(+1.45%)
55
Overall
60
Value
63
Tech
44
Quality
Market Cap
$565.10K
Volume
889.05K
52W Range
$29.15 - $66.02
Target Price
$77.92
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $3.4B | $3.7B | $3.4B | $3.4B | $3.6B | $4.7B | $6.5B | $6.8B | $5.7B | $6.1B | ||
| Total Revenue | $3.4B | $3.7B | $3.4B | $3.4B | $3.6B | $4.7B | $6.5B | $6.8B | $5.7B | $6.1B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-2.6B | $-2.9B | $2.6B | $2.6B | $2.7B | $3.5B | $5.0B | $5.1B | $4.4B | $4.7B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $756.0M | $786.8M | $741.4M | $774.8M | $883.1M | $1.2B | $1.5B | $1.6B | $1.3B | $1.5B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $603.9M | $645.6M | $470.7M | $319.6M | $413.6M | $707.9M | $831.3M | $1.0B | $492.1M | $551.2M | ||
| Selling, General & Administrative | $314.0M | $343.5M | $309.3M | $358.5M | $378.5M | $391.5M | $436.6M | $542.5M | $492.1M | $551.2M | ||
| Selling & Marketing Expenses | $314.0M | $343.5M | $309.3M | -- | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-49.2M | $-48.7M | $-51.8M | $358.5M | $378.5M | $391.5M | $436.6M | $542.5M | $492.1M | $551.2M | ||
| Salaries & Wages | $-10.3M | $-17.6M | $-159.8M | $-364.5M | $-315.1M | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $289.9M | $302.1M | $321.2M | $325.5M | $350.2M | $316.4M | $394.7M | $502.0M | -- | -- | ||
| Depreciation & Amortization | $289.9M | $302.1M | $321.2M | $325.5M | $350.2M | $316.4M | $394.7M | $502.0M | -- | -- | ||
| Amortization | $-77.7M | $-78.0M | $-75.2M | $-636.0K | $1.3B | $1.2B | -- | $502.0M | -- | -- | ||
| Other Operating Expenses | $-7.9M | $-8.1M | $-237.0K | $-20.9M | $-16.4M | -- | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $152.1M | $141.2M | $270.7M | $475.8M | $430.9M | $884.5M | $1.0B | $949.7M | $468.2M | $273.4M | ||
| EBITDA | $517.8M | $464.0M | $533.5M | $790.5M | $776.5M | $546.6M | $671.9M | $827.0M | $725.0M | $726.9M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $94.2M | $88.9M | $86.4M | $78.7M | $72.7M | $62.1M | $125.6M | $259.2M | $253.9M | $222.3M | ||
| Intinc | $-99.9M | $-105.5M | $-136.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-94.2M | $-88.9M | $-86.4M | $-78.7M | $-72.7M | $-62.1M | $-125.6M | $-259.2M | $-253.9M | $-222.3M | ||
| Gain on Sale of Securities | $3.9M | $5.2M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-66.5M | $-18.8M | $44.9M | $-5.2M | $2.8M | $-764.0K | $10.4M | $-22.7M | $-77.3M | $23.4M | ||
| Other Special Charges | $-3.9M | $-8.8M | $-31.1M | $-18.8M | $-5.5M | $-4.6M | $-3.6M | $16.3M | $22.3M | $-2.5M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-243.5M | $-274.2M | $15.0M | $-359.5M | $38.2M | $800.0K | $29.7M | $18.6M | $5.8M | $58.0M | ||
| Special Income Charges | $243.5M | $277.1M | $-15.0M | $359.5M | $-38.2M | $-800.0K | $-29.7M | $-18.6M | $-5.8M | $-58.0M | ||
| Impairment of Capital Assets | -- | -- | $-2.9M | -- | $37.8M | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $216.7M | $153.1M | $204.4M | $459.1M | $426.3M | $226.2M | $272.2M | $318.8M | $215.5M | $212.9M | ||
| Pre-Tax Income | $122.5M | $64.2M | $118.0M | $380.4M | $353.6M | $821.4M | $893.7M | $720.0M | $247.5M | $61.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $15.3M | $-69.2M | $12.0M | $59.5M | $53.3M | $164.1M | $146.6M | $59.6M | $-38.3M | $-9.4M | ||
| NET INCOME | ||||||||||||
| Net Income | $209.5M | $261.8M | $207.4M | $312.6M | $296.8M | $650.9M | $737.7M | $647.7M | $278.9M | $62.8M | ||
| Net Income (Continuing Operations) | $209.5M | $261.8M | $207.4M | $312.6M | $296.8M | -- | -- | -- | $285.8M | -- | ||
| Net Income (Discontinued Operations) | $209.5M | $261.8M | $207.4M | $312.6M | $296.8M | $650.9M | $737.7M | $647.7M | $278.9M | $62.8M | ||
| Net Income (Common Stockholders) | $209.5M | $261.8M | $207.4M | $633.6M | $296.8M | $650.9M | $737.7M | $647.7M | $278.9M | $62.8M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $143.3M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-2.0B | $-2.2B | $3.1B | $2.9B | $3.1B | $4.2B | $5.8B | $6.2B | $4.9B | $5.2B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $164.6M | $164.8M | $164.8M | $164.6M | $162.6M | $162.3M | $161.1M | $159.9M | $159.4M | $157.0M | ||
| Average Shares Outstanding (Diluted) | $165.2M | $166.7M | $167.9M | $168.4M | $167.2M | $166.9M | $164.3M | $162.3M | $161.2M | $161.0M | ||
| Shares Outstanding | $164.7M | $164.7M | $164.7M | $163.9M | $162.6M | $161.1M | $159.9M | $159.6M | $158.9M | $158.6M | ||
| Basic EPS | $0.62 | $0.78 | $0.62 | $1.9 | $1.83 | $4.01 | $4.58 | $4.05 | $1.75 | $0.40 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $1.9 | $1.83 | $4.01 | $4.58 | $4.05 | $1.75 | $0.40 | ||
| Diluted EPS | $0.62 | $0.77 | $0.60 | $1.86 | $1.78 | $3.9 | $4.49 | $3.99 | $1.73 | $0.39 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $1.86 | $1.78 | $3.9 | $4.49 | $3.99 | $1.73 | $0.39 | ||
| OTHER METRICS | ||||||||||||
| Earnings from equity interest | $70.4M | $28.5M | $-550.0K | $428.0K | $3.2M | $5.8M | $5.1M | $5.0M | $12.0M | $12.8M | ||
| Earnings From Equity Interest Net Of Tax | $70.4M | $28.5M | $-550.0K | $428.0K | $3.2M | $5.8M | $5.1M | $5.0M | $12.0M | $12.8M | ||
| Excise Taxes | -- | -- | -- | -- | -- | -- | -- | $502.0M | -- | $508.5M | ||
| Gain On Sale Of Business | $114.0K | $-885.0K | $-12.5M | $3.0M | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | $-709.0K | $20.6M | $-426.0K | $958.0K | $4.5M | $7.4M | $4.2M | $340.0K | ||
| Insurance And Claims | $-5.6M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-4.9M | $-4.9M | $-4.4M | $-8.4M | $-3.5M | $-6.4M | $-9.4M | $-12.7M | $-7.0M | $-7.6M | ||
| Net Income Extraordinary | $107.2M | $133.4M | $105.9M | $321.0M | $300.3M | $657.3M | $747.1M | $660.4M | $285.8M | $70.4M | ||
| Other Gand A | $-49.2M | $-48.7M | $-51.8M | $358.5M | $378.5M | $391.5M | $436.6M | $542.5M | $492.1M | $551.2M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | $6.2M | -- | -- | -- | -- | -- | ||
| Realized Capital Gain | $27.7M | $-6.7M | $-5.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-43.6M | $-48.7M | $-51.8M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $314.0M | $343.5M | $309.3M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Down | -- | $-2.9M | $-61.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-243.5M | $-274.2M | $15.0M | $-359.5M | $38.2M | $800.0K | $29.7M | $18.6M | $5.8M | $58.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | DAR | $59.45 | +1.5% | 889.05K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Darling Ingredients Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW