Date of report (Date of earliest event reported) |
November 8, 2022 |
DARLING INGREDIENTS INC. | ||||||||||||||
(Exact Name of Registrant as Specified in Charter) |
Delaware | 001-13323 | 36-2495346 | ||||||
(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 | |||||||||
Common stock $0.01 par value per share | DAR | New York Stock Exchange | (“NYSE”) |
☐ | Emerging growth company |
99.1 | ||||||||
99.2 | ||||||||
104 | Cover Page Interactive Data File (embedded within Inline XBRL document) |
DARLING INGREDIENTS INC. | |||||||||||
Date: November 8, 2022 | By: | /s/ John F. Sterling | |||||||||
John F. Sterling | |||||||||||
Executive Vice President, General Counsel |
![]() |
News Release
Nov. 8, 2022
Page 2
|
||||||||||
Three Months Ended October 1, 2022 | Feed Ingredients | Food Ingredients | Fuel Ingredients | Corporate | Total | ||||||||||||
Net sales | $ | 1,273,142 | $ | 347,902 | $ | 126,555 | $ | — | $ | 1,747,599 | |||||||
Cost of sales and operating expenses | 1,012,899 | 256,557 | 101,781 | — | 1,371,237 | ||||||||||||
Gross margin | 260,243 | 91,345 | 24,774 | — | 376,362 | ||||||||||||
Gain on sale of assets | (2,290) | (809) | (17) | — | (3,116) | ||||||||||||
Selling, general and administrative expenses | 63,973 | 23,909 | 1,724 | 15,474 | 105,080 | ||||||||||||
Acquisition and integration costs | — | — | — | 4,503 | 4,503 | ||||||||||||
Depreciation and amortization | 80,679 | 14,408 | 7,284 | 2,607 | 104,978 | ||||||||||||
Equity in net income of Diamond Green Diesel | — | — | 103,414 | — | 103,414 | ||||||||||||
Segment operating income/(loss) | $ | 117,881 | $ | 53,837 | $ | 119,197 | $ | (22,584) | $ | 268,331 | |||||||
Equity in net income of other unconsolidated subsidiaries | 2,301 | — | — | — | 2,301 | ||||||||||||
Segment income/(loss) | $ | 120,182 | $ | 53,837 | $ | 119,197 | $ | (22,584) | $ | 270,632 | |||||||
Segment EBITDA | $ | 198,560 | $ | 68,245 | $ | 23,067 | $ | (15,474) | $ | 274,398 | |||||||
DGD adjusted EBITDA (Darling's Share) | — | — | 120,333 | — | 120,333 | ||||||||||||
Combined adjusted EBITDA | $ | 198,560 | $ | 68,245 | $ | 143,400 | $ | (15,474) | $ | 394,731 |
Three Months Ended October 2, 2021 | Feed Ingredients | Food Ingredients | Fuel Ingredients | Corporate | Total | ||||||||||||
Net sales | $ | 769,626 | $ | 311,856 | $ | 104,434 | $ | — | $ | 1,185,916 | |||||||
Cost of sales and operating expenses | 553,662 | 241,308 | 64,634 | — | 859,604 | ||||||||||||
Gross margin | 215,964 | 70,548 | 39,800 | — | 326,312 | ||||||||||||
Gain on sale of assets | (229) | (8) | (264) | — | (501) | ||||||||||||
Selling, general and administrative expenses | 54,997 | 24,417 | 4,481 | 13,380 | 97,275 | ||||||||||||
Depreciation and amortization | 53,824 | 14,933 | 6,361 | 2,708 | 77,826 | ||||||||||||
Equity in net income of Diamond Green Diesel | — | — | 53,951 | — | 53,951 | ||||||||||||
Segment operating income/(loss) | $ | 107,372 | $ | 31,206 | $ | 83,173 | $ | (16,088) | $ | 205,663 | |||||||
Equity in net income of other unconsolidated subsidiaries | 1,647 | — | — | — | 1,647 | ||||||||||||
Segment income/(loss) | $ | 109,019 | $ | 31,206 | $ | 83,173 | $ | (16,088) | $ | 207,310 | |||||||
Segment EBITDA | $ | 161,196 | $ | 46,139 | $ | 35,583 | $ | (13,380) | $ | 229,538 | |||||||
DGD adjusted EBITDA (Darling's Share) | — | — | 60,026 | — | 60,026 | ||||||||||||
Combined adjusted EBITDA | $ | 161,196 | $ | 46,139 | $ | 95,609 | $ | (13,380) | $ | 289,564 | |||||||
![]() |
News Release
Nov. 8, 2022
Page 3
|
||||||||||
Nine Months Ended October 1, 2022 | Feed Ingredients | Food Ingredients | Fuel Ingredients | Corporate | Total | ||||||||||||
Net sales | $ | 3,322,927 | $ | 1,071,897 | $ | 369,297 | $ | — | $ | 4,764,121 | |||||||
Cost of sales and operating expenses | 2,522,728 | 807,833 | 292,760 | — | 3,623,321 | ||||||||||||
Gross margin | 800,199 | 264,064 | 76,537 | — | 1,140,800 | ||||||||||||
Gain on sale of assets | (3,595) | (891) | (74) | — | (4,560) | ||||||||||||
Selling, general and administrative expenses | 185,045 | 73,608 | 9,921 | 46,314 | 314,888 | ||||||||||||
Restructuring and asset impairment charges | 8,557 | — | — | — | 8,557 | ||||||||||||
Acquisition and integration costs | — | — | — | 13,634 | 13,634 | ||||||||||||
Depreciation and amortization | 203,967 | 44,307 | 20,894 | 8,169 | 277,337 | ||||||||||||
Equity in net income of Diamond Green Diesel | — | — | 248,898 | — | 248,898 | ||||||||||||
Segment operating income/(loss) | $ | 406,225 | $ | 147,040 | $ | 294,694 | $ | (68,117) | $ | 779,842 | |||||||
Equity in net income of other unconsolidated subsidiaries | 5,933 | — | — | — | 5,933 | ||||||||||||
Segment income/(loss) | $ | 412,158 | $ | 147,040 | $ | 294,694 | $ | (68,117) | $ | 785,775 | |||||||
Segment EBITDA | $ | 618,749 | $ | 191,347 | $ | 66,690 | $ | (46,314) | $ | 830,472 | |||||||
DGD adjusted EBITDA (Darling's Share) | — | — | 297,503 | — | 297,503 | ||||||||||||
Combined adjusted EBITDA | $ | 618,749 | $ | 191,347 | $ | 364,193 | $ | (46,314) | $ | 1,127,975 |
Nine Months Ended October 2, 2021 | Feed Ingredients | Food Ingredients | Fuel Ingredients | Corporate | Total | ||||||||||||
Net sales | $ | 2,193,002 | $ | 926,952 | $ | 311,347 | $ | — | $ | 3,431,301 | |||||||
Cost of sales and operating expenses | 1,584,667 | 706,260 | 219,534 | — | 2,510,461 | ||||||||||||
Gross margin | 608,335 | 220,692 | 91,813 | — | 920,840 | ||||||||||||
Loss (gain) on sale of assets | (490) | (1) | (302) | — | (793) | ||||||||||||
Selling, general and administrative expenses | 162,594 | 75,150 | 13,822 | 42,239 | 293,805 | ||||||||||||
Restructuring and asset impairment charges | — | — | 778 | — | 778 | ||||||||||||
Depreciation and amortization | 162,404 | 45,666 | 19,214 | 8,298 | 235,582 | ||||||||||||
Equity in net income of Diamond Green Diesel | — | — | 281,964 | — | 281,964 | ||||||||||||
Segment operating income/(loss) | $ | 283,827 | $ | 99,877 | $ | 340,265 | $ | (50,537) | $ | 673,432 | |||||||
Equity in net income of other unconsolidated subsidiaries | 4,199 | — | — | — | 4,199 | ||||||||||||
Segment income/(loss) | $ | 288,026 | $ | 99,877 | $ | 340,265 | $ | (50,537) | $ | 677,631 | |||||||
Segment EBITDA | $ | 446,231 | $ | 145,543 | $ | 78,293 | $ | (42,239) | $ | 627,828 | |||||||
DGD adjusted EBITDA (Darling's Share) | — | — | 300,227 | — | 300,227 | ||||||||||||
Combined adjusted EBITDA | $ | 446,231 | $ | 145,543 | $ | 378,520 | $ | (42,239) | $ | 928,055 |
![]() |
News Release
Nov. 8, 2022
Page 4
|
||||||||||
October 1, 2022 | January 1, 2022 | |||||||||||||
ASSETS | (unaudited) | |||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 126,032 | $ | 68,906 | ||||||||||
Restricted cash | 102 | 166 | ||||||||||||
Accounts receivable, net | 669,824 | 469,092 | ||||||||||||
Inventories | 641,980 | 457,465 | ||||||||||||
Prepaid expenses | 80,293 | 53,711 | ||||||||||||
Income taxes refundable | 17,504 | 1,075 | ||||||||||||
Other current assets | 26,301 | 38,599 | ||||||||||||
Total current assets | 1,562,036 | 1,089,014 | ||||||||||||
Property, plant and equipment, net | 2,345,671 | 1,840,080 | ||||||||||||
Intangible assets, net | 873,613 | 397,801 | ||||||||||||
Goodwill | 1,900,267 | 1,219,116 | ||||||||||||
Investment in unconsolidated subsidiaries | 1,814,583 | 1,349,247 | ||||||||||||
Operating lease right-of-use assets | 175,117 | 155,464 | ||||||||||||
Other assets | 122,668 | 66,795 | ||||||||||||
Deferred income taxes | 14,799 | 16,211 | ||||||||||||
$ | 8,808,754 | $ | 6,133,728 | |||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||
Current liabilities: | ||||||||||||||
Current portion of long-term debt | $ | 63,663 | $ | 24,407 | ||||||||||
Accounts payable, principally trade | 398,175 | 307,118 | ||||||||||||
Income taxes payable | 43,395 | 32,310 | ||||||||||||
Current operating lease liabilities | 44,040 | 38,168 | ||||||||||||
Accrued expenses | 478,710 | 350,681 | ||||||||||||
Total current liabilities | 1,027,983 | 752,684 | ||||||||||||
Long-term debt, net of current portion | 3,220,901 | 1,438,974 | ||||||||||||
Long-term operating lease liabilities | 133,184 | 120,314 | ||||||||||||
Other non-current liabilities | 296,066 | 111,029 | ||||||||||||
Deferred income taxes | 461,806 | 362,942 | ||||||||||||
Total liabilities | 5,139,940 | 2,785,943 | ||||||||||||
Commitments and contingencies | ||||||||||||||
Stockholders' equity: | ||||||||||||||
Common stock, $0.01 par value; | 1,735 | 1,717 | ||||||||||||
Additional paid-in capital | 1,652,453 | 1,627,816 | ||||||||||||
Treasury stock, at cost | (529,905) | (374,721) | ||||||||||||
Accumulated other comprehensive loss | (473,139) | (321,690) | ||||||||||||
Retained earnings | 2,928,968 | 2,347,838 | ||||||||||||
Total Darling's stockholders' equity | 3,580,112 | 3,280,960 | ||||||||||||
Noncontrolling interests | 88,702 | 66,825 | ||||||||||||
Total Stockholders' equity | 3,668,814 | 3,347,785 | ||||||||||||
$ | 8,808,754 | $ | 6,133,728 |
![]() |
News Release
Nov. 8, 2022
Page 5
|
||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||
(unaudited) | $ Change | (unaudited) | $ Change | |||||||||||||||||||||||||||||||||||
October 1, | October 2, | Favorable | October 1, | October 2, | Favorable | |||||||||||||||||||||||||||||||||
2022 | 2021 | (Unfavorable) | 2022 | 2021 | (Unfavorable) | |||||||||||||||||||||||||||||||||
Net sales | $ | 1,747,599 | $ | 1,185,916 | $ | 561,683 | $ | 4,764,121 | $ | 3,431,301 | $ | 1,332,820 | ||||||||||||||||||||||||||
Costs and expenses: | ||||||||||||||||||||||||||||||||||||||
Cost of sales and operating expenses | 1,371,237 | 859,604 | (511,633) | 3,623,321 | 2,510,461 | (1,112,860) | ||||||||||||||||||||||||||||||||
Gain on sale of assets | (3,116) | (501) | 2,615 | (4,560) | (793) | 3,767 | ||||||||||||||||||||||||||||||||
Selling, general and administrative expenses |
105,080 | 97,275 | (7,805) | 314,888 | 293,805 | (21,083) | ||||||||||||||||||||||||||||||||
Restructuring and asset impairment charges | — | — | — | 8,557 | 778 | (7,779) | ||||||||||||||||||||||||||||||||
Acquisition and integration costs | 4,503 | — | (4,503) | 13,634 | — | (13,634) | ||||||||||||||||||||||||||||||||
Depreciation and amortization | 104,978 | 77,826 | (27,152) | 277,337 | 235,582 | (41,755) | ||||||||||||||||||||||||||||||||
Total costs and expenses | 1,582,682 | 1,034,204 | (548,478) | 4,233,177 | 3,039,833 | (1,193,344) | ||||||||||||||||||||||||||||||||
Equity in net income of Diamond Green Diesel | 103,414 | 53,951 | 49,463 | 248,898 | 281,964 | (33,066) | ||||||||||||||||||||||||||||||||
Operating income | 268,331 | 205,663 | 62,668 | 779,842 | 673,432 | 106,410 | ||||||||||||||||||||||||||||||||
Other expense: | ||||||||||||||||||||||||||||||||||||||
Interest expense | (39,816) | (15,409) | (24,407) | (79,427) | (47,105) | (32,322) | ||||||||||||||||||||||||||||||||
Foreign currency loss | (493) | (205) | (288) | (6,005) | (1,299) | (4,706) | ||||||||||||||||||||||||||||||||
Other expense, net | (2,807) | (853) | (1,954) | (3,851) | (3,210) | (641) | ||||||||||||||||||||||||||||||||
Total other expense | (43,116) | (16,467) | (26,649) | (89,283) | (51,614) | (37,669) | ||||||||||||||||||||||||||||||||
Equity in net income of other unconsolidated subsidiaries | 2,301 | 1,647 | 654 | 5,933 | 4,199 | 1,734 | ||||||||||||||||||||||||||||||||
Income from operations before income taxes | 227,516 | 190,843 | 36,673 | 696,492 | 626,017 | 70,475 | ||||||||||||||||||||||||||||||||
Income tax expense | 35,215 | 42,637 | 7,422 | 108,631 | 126,324 | 17,693 | ||||||||||||||||||||||||||||||||
Net income | 192,301 | 148,206 | 44,095 | 587,861 | 499,693 | 88,168 | ||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interests |
(1,220) | (1,394) | 174 | (6,731) | (4,533) | (2,198) | ||||||||||||||||||||||||||||||||
Net income attributable to Darling | $ | 191,081 | $ | 146,812 | $ | 44,269 | $ | 581,130 | $ | 495,160 | $ | 85,970 | ||||||||||||||||||||||||||
Basic income per share: | $ | 1.19 | $ | 0.91 | $ | 0.28 | $ | 3.60 | $ | 3.04 | $ | 0.56 | ||||||||||||||||||||||||||
Diluted income per share: | $ | 1.17 | $ | 0.88 | $ | 0.29 | $ | 3.54 | $ | 2.96 | $ | 0.58 | ||||||||||||||||||||||||||
Number of diluted common shares: | 163,635 | 166,770 | 164,327 | 167,374 |
![]() |
News Release
Nov. 8, 2022
Page 6
|
||||||||||
Nine Months Ended | |||||||||||
(Unaudited) | |||||||||||
October 1, | October 2, | ||||||||||
Cash flows from operating activities: | 2022 | 2021 | |||||||||
Net income | $ | 587,861 | $ | 499,693 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 277,337 | 235,582 | |||||||||
Gain on sale of assets | (4,560) | (793) | |||||||||
Asset impairment | 8,557 | 138 | |||||||||
Deferred taxes | 42,120 | 67,272 | |||||||||
Decrease in long-term pension liability | (2,753) | (1,118) | |||||||||
Stock-based compensation expense | 18,884 | 18,413 | |||||||||
Write-off deferred loan costs | — | 1,130 | |||||||||
Deferred loan cost amortization | 3,552 | 3,044 | |||||||||
Equity in net income of Diamond Green Diesel and other unconsolidated subsidiaries | (254,831) | (286,163) | |||||||||
Distribution of earnings from Diamond Green Diesel and other unconsolidated subsidiaries | 95,546 | 3,322 | |||||||||
Changes in operating assets and liabilities, net of effects from acquisitions: | |||||||||||
Accounts receivable | (45,457) | (85,822) | |||||||||
Income taxes refundable/payable | (2,004) | 18,688 | |||||||||
Inventories and prepaid expenses | (140,971) | (97,531) | |||||||||
Accounts payable and accrued expenses | 78,656 | 46,912 | |||||||||
Other | (23,499) | 29,282 | |||||||||
Net cash provided by operating activities | 638,438 | 452,049 | |||||||||
Cash flows from investing activities: | |||||||||||
Capital expenditures | (257,120) | (191,738) | |||||||||
Acquisition, net of cash acquired | (1,760,139) | (2,059) | |||||||||
Investment in Diamond Green Diesel | (239,750) | (25,000) | |||||||||
Investment in other unconsolidated subsidiaries | — | (4,449) | |||||||||
Loan to Diamond Green Diesel | (25,000) | — | |||||||||
Loan repayment from Diamond Green Diesel | 50,000 | — | |||||||||
Gross proceeds from disposal of property, plant and equipment and other assets | 9,430 | 3,805 | |||||||||
Payments related to routes and other intangibles | (179) | (274) | |||||||||
Net cash used in investing activities | (2,222,758) | (219,715) | |||||||||
Cash flows from financing activities: | |||||||||||
Proceeds from long-term debt | 1,929,870 | 31,088 | |||||||||
Payments on long-term debt | (39,511) | (131,224) | |||||||||
Borrowings from revolving credit facility | 1,684,840 | 287,000 | |||||||||
Payments on revolving credit facility | (1,743,523) | (309,000) | |||||||||
Net cash overdraft financing | 21,090 | 29,034 | |||||||||
Deferred loan costs | (16,758) | — | |||||||||
Issuance of common stock | — | 50 | |||||||||
Repurchase of common stock | (103,061) | (97,924) | |||||||||
Minimum withholding taxes paid on stock awards | (46,394) | (45,260) | |||||||||
Distributions to noncontrolling interests | (3,653) | (3,853) | |||||||||
Net cash provided/(used) in financing activities | 1,682,900 | (240,089) | |||||||||
Effect of exchange rate changes on cash flows | (20,295) | (6,605) | |||||||||
Net increase/(decrease) in cash, cash equivalents and restricted cash | 78,285 | (14,360) | |||||||||
Cash, cash equivalents and restricted cash at beginning of period | 69,072 | 81,720 | |||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 147,357 | $ | 67,360 | |||||||
![]() |
News Release
Nov. 8, 2022
Page 7
|
||||||||||
September 30, | December 31, | ||||||||||
2022 | 2021 | ||||||||||
(unaudited) | |||||||||||
Assets: | |||||||||||
Total current assets | $ | 933,332 | $ | 686,294 | |||||||
Property, plant and equipment, net | 3,292,831 | 2,710,747 | |||||||||
Other assets | 46,736 | 51,514 | |||||||||
Total assets | $ | 4,272,899 | $ | 3,448,555 | |||||||
Liabilities and members' equity: | |||||||||||
Total current portion of long term debt | $ | 115,506 | $ | 165,092 | |||||||
Total other current liabilities | 316,345 | 295,860 | |||||||||
Total long term debt | 332,794 | 344,309 | |||||||||
Total other long term liabilities | 16,973 | 17,531 | |||||||||
Total members' equity | 3,491,281 | 2,625,763 | |||||||||
Total liabilities and members' equity | $ | 4,272,899 | $ | 3,448,555 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
(unaudited) | $ Change | (unaudited) | $ Change | ||||||||||||||||||||||||||||||||
September 30, | September 30, | Favorable | September 30, | September 30, | Favorable | ||||||||||||||||||||||||||||||
2022 | 2021 | (Unfavorable) | 2022 | 2021 | (Unfavorable) | ||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Operating revenues | $ | 1,470,036 | $ | 401,900 | $ | 1,068,136 | $ | 3,906,614 | $ | 1,405,392 | $ | 2,501,222 | |||||||||||||||||||||||
Expenses: | |||||||||||||||||||||||||||||||||||
Total costs and expenses less depreciation, amortization and accretion expense |
1,229,371 | 281,848 | (947,523) | 3,311,608 | 804,939 | (2,506,669) | |||||||||||||||||||||||||||||
Depreciation, amortization and accretion expense |
31,793 | 10,991 | (20,802) | 89,602 | 34,673 | (54,929) | |||||||||||||||||||||||||||||
Total costs and expenses | 1,261,164 | 292,839 | (968,325) | 3,401,210 | 839,612 | (2,561,598) | |||||||||||||||||||||||||||||
Operating income | 208,872 | 109,061 | 99,811 | 505,404 | 565,780 | (60,376) | |||||||||||||||||||||||||||||
Other income | 1,215 | 113 | 1,102 | 1,926 | 524 | 1,402 | |||||||||||||||||||||||||||||
Interest and debt expense, net | (3,259) | (1,272) | (1,987) | (9,534) | (2,376) | (7,158) | |||||||||||||||||||||||||||||
Net income | $ | 206,828 | $ | 107,902 | $ | 98,926 | $ | 497,796 | $ | 563,928 | $ | (66,132) |
![]() |
News Release
Nov. 8, 2022
Page 8
|
||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
Adjusted EBITDA | October 1, | October 2, | October 1, | October 2, | |||||||||||||||||||
(U.S. dollars in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Net income attributable to Darling | $ | 191,081 | $ | 146,812 | $ | 581,130 | $ | 495,160 | |||||||||||||||
Depreciation and amortization | 104,978 | 77,826 | 277,337 | 235,582 | |||||||||||||||||||
Interest expense | 39,816 | 15,409 | 79,427 | 47,105 | |||||||||||||||||||
Income tax expense | 35,215 | 42,637 | 108,631 | 126,324 | |||||||||||||||||||
Restructuring and asset impairment charges | — | — | 8,557 | 778 | |||||||||||||||||||
Acquisition and integration costs | 4,503 | — | 13,634 | — | |||||||||||||||||||
Foreign currency loss | 493 | 205 | 6,005 | 1,299 | |||||||||||||||||||
Other expense, net | 2,807 | 853 | 3,851 | 3,210 | |||||||||||||||||||
Equity in net income of Diamond Green Diesel | (103,414) | (53,951) | (248,898) | (281,964) | |||||||||||||||||||
Equity in net income of other unconsolidated subsidiaries | (2,301) | (1,647) | (5,933) | (4,199) | |||||||||||||||||||
Net income attributable to other noncontrolling interests | 1,220 | 1,394 | 6,731 | 4,533 | |||||||||||||||||||
Adjusted EBITDA (Non-GAAP) | $ | 274,398 | $ | 229,538 | $ | 830,472 | $ | 627,828 | |||||||||||||||
Foreign currency exchange impact | 18,426 | (1) | — | 41,581 | (2) | — | |||||||||||||||||
Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP) | $ | 292,824 | $ | 229,538 | $ | 872,053 | $ | 627,828 | |||||||||||||||
DGD Joint Venture Adjusted EBITDA (Darling's Share) | $ | 120,333 | $ | 60,026 | $ | 297,503 | $ | 300,227 | |||||||||||||||
Darling plus Darling's share of DGD Joint Venture Adjusted EBITDA | $ | 394,731 | $ | 289,564 | $ | 1,127,975 | $ | 928,055 | |||||||||||||||
(1) The average rate assumption used in this calculation was the actual fiscal average rate for the three months ended October 1, 2022 of €1.00:USD$1.01 and CAD$1.00:USD$0.77 as compared to the average rate for the three months ended October 2, 2021 of €1.00:USD$1.18 and CAD$1.00:USD$0.79, respectively. | |||||||||||||||||||||||
(2) The average rate assumption used in this calculation was the actual fiscal average rate for the nine months ended October 1, 2022 of €1.00:USD$1.06 and CAD$1.00:USD$0.78 as compared to the average rate for the nine months ended October 2, 2021 of €1.00:USD$1.20 and CAD$1.00:USD$0.80, respectively. |
![]() |
News Release
Nov. 8, 2022
Page 9
|
||||||||||
![]() |
News Release
Nov. 8, 2022
Page 10
|
||||||||||