株探米国株
日本語 英語
エドガーで原本を確認する
0000916540false00009165402025-02-062025-02-06

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
      
FORM 8-K
       
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported)
February 6, 2025
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.)
            5601 N. MacArthur Blvd., Irving, Texas 75038                    
                (Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code: (972) 717-0300                

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
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))
Securities registered pursuant to Section 12(b) of the Act:
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”)
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

1


Item 2.02.    Results of Operations and Financial Condition.

On February 6, 2025, Darling Ingredients Inc. (the “Company”) issued a press release announcing financial results for the fourth quarter and fiscal year ended December 28, 2024. A copy of this press release is attached hereto as Exhibit 99.1.

The Company will hold a conference call and webcast on Thursday, February 6, 2025 to discuss these financial results. The Company will have a slide presentation available to augment management's formal presentation, which will be accessible via the investor relations section of the Company's website. A copy of this slide presentation is attached hereto as Exhibit 99.2.

The Company is making reference to non-GAAP financial measures in both the press release and the conference call. A reconciliation of these non-GAAP financial measures to the comparable GAAP financial measures is contained in the attached press release.

The information in this Item 2.02, including the exhibits attached hereto, shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.


Item 9.01.     Financial Statements and Exhibits. 

(d)           Exhibits.
99.1 
99.2 
104  Cover Page Interactive Data File (embedded within Inline XBRL document)
2


SIGNATURES

    Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

  
 
  DARLING INGREDIENTS INC.  
       
Date: February 6, 2025 By: /s/ John F. Sterling  
    John F. Sterling  
    Executive Vice President,
General Counsel
 

3
EX-99.1 2 exh991-pressreleaseq42024.htm EX-99.1 PRESS RELEASE Document

Exhibit 99.1    
FOR IMMEDIATE RELEASE darlingingredientslogoa.jpg
February 6, 2025

Darling Ingredients Inc. Reports Fourth Quarter and Fiscal Year 2024 Results
•Net income of $101.9 million, or $0.63 per GAAP diluted share for fourth quarter and $278.9 or $1.73 per GAAP diluted share for the year
•Total net sales of $1.4 billion for fourth quarter, $5.7 billion for the fiscal year 2024
•Combined Adjusted EBITDA of $289.5 million for fourth quarter, $1.08 billion for the year
•Received $68.6 million in cash dividends from Diamond Green Diesel in fourth quarter, $179.8 million for fiscal year 2024

IRVING, TEXAS - Darling Ingredients Inc. (NYSE: DAR) today reported net income of $101.9 million, or $0.63 per diluted share for the fourth quarter of 2024, compared to net income of $84.5 million, or $0.52 per diluted share, for the fourth quarter of 2023. The company continued its focus on operational excellence, which resulted in gross margin improvement in fourth quarter 2024, compared to third quarter 2024, despite lower fat prices. The company also reported total net sales of $1.4 billion for the fourth quarter of 2024, compared with total net sales of $1.6 billion for the same period a year ago, reflecting lower finished product pricing.

“Darling Ingredients delivered its strongest quarter of the year, and delivered some notable milestones,” said Randall C. Stuewe, Chairman and Chief Executive Officer. “We started up one of the world’s largest sustainable aviation fuel (SAF) units in Port Arthur, Texas, which is now debt free, and the joint venture delivered meaningful dividends throughout the year. We integrated several acquisitions around the world that position the company well for future growth adapting to global market dynamics.”

For fiscal year ended Dec. 28, 2024, Darling Ingredients reported net sales of $5.7 billion, compared to net sales of $6.8 billion for the same period in 2023. Net income for fiscal year 2024 was $278.9 million, or $1.73 per diluted share, as compared to net income of $647.7 million, or $3.99 per diluted share, for fiscal year 2023.

DGD sold 293.8 million gallons of renewable diesel for the fourth quarter 2024 at an average of $0.40 per gallon EBITDA. Darling Ingredients received $68.6 million in cash dividends from DGD during the fourth quarter of 2024. For full year 2024, DGD sold 1.25 billion gallons at an average of $0.46 per gallon EBITDA.

Combined Adjusted EBITDA for the fourth quarter of 2024 was $289.5 million, compared to $350.9 million for the same period in 2023. For fiscal year 2024, Combined Adjusted EBITDA totaled $1.08 billion, as compared to $1.61 billion for the same period in 2023.

As of Dec. 28, 2024, Darling Ingredients had $76.0 million in cash and cash equivalents, and $1.16 billion available under its committed revolving credit agreement. Total debt outstanding as of Dec. 28, 2024, was $4.0 billion. The preliminary leverage ratio as measured by the company’s bank covenant was 3.93X as of Dec. 28, 2024. Capital expenditures were $73.3 million for the fourth quarter 2024, and $332.5 million for the year.

“Global raw material volumes remain robust and stronger fat prices in the first quarter of 2025 should provide lift as pending tariffs and the Clean Fuel Production Credit provide greater certainty to the value of domestic feedstocks,” Stuewe said. “Currently, we expect 2025 to be stronger than 2024, gaining momentum throughout the year as DGD turnarounds are completed and SAF sales command a larger percentage of our mix.”

Given fourth quarter 2024 run rates and only one period into the new year, the company is providing guidance of $1.25 to $1.30 billion Combined Adjusted EBITDA and will provide updates as the year progresses.







Page 1


Darling Ingredients Inc. and Subsidiaries
Consolidated Operating Results
For the Three and Twelve Months Ended December 28, 2024 and December 30, 2023
(in thousands, except per share data)



Three Months Ended Twelve Months Ended
(unaudited) (unaudited) $ Change (unaudited) $ Change
December 28, December 30, Favorable December 28, December 30, Favorable
2024 2023 (Unfavorable) 2024 2023 (Unfavorable)
Net sales to third parties $ 1,194,900  $ 1,226,490  $ (31,590) $ 4,746,292  $ 5,460,259  $ (713,967)
Net sales to related party - Diamond Green Diesel 222,793  387,593  (164,800) 968,883  1,327,821  (358,938)
Total net sales 1,417,693  1,614,083  (196,390) 5,715,175  6,788,080  (1,072,905)
Costs and expenses:
Cost of sales and operating expenses (excludes depreciation and amortization, shown separately below) 1,083,931  1,177,652  93,721  4,437,337  5,143,060  705,723 
Gain on sale of assets (4,056) (8,282) (4,226) (4,157) (7,421) (3,264)
Selling, general and administrative expenses 107,514  132,620  25,106  492,105  542,534  50,429 
Restructuring and asset impairment charges 5,794  13,133  7,339  5,794  18,553  12,759 
     Acquisition and integration costs 2,440  1,726  (714) 7,842  13,884  6,042 
Change in fair value of contingent consideration (4,491) 5,167  9,658  (46,706) (7,891) 38,815 
Depreciation and amortization 128,158  137,929  9,771  503,825  502,015  (1,810)
Total costs and expenses 1,319,290  1,459,945  140,655  5,396,040  6,204,734  808,694 
Equity in net income of Diamond Green Diesel 24,036  4,690  19,346  149,082  366,380  (217,298)
Operating income 122,439  158,828  (36,389) 468,217  949,726  (481,509)
Other expense:
Interest expense (54,911) (68,453) 13,542  (253,858) (259,223) 5,365 
Foreign currency gain/(loss) (1,669) (206) (1,463) (1,154) 8,133  (9,287)
Other income, net 9,486  2,825  6,661  22,309  16,310  5,999 
Total other expense (47,094) (65,834) 18,740  (232,703) (234,780) 2,077 
Equity in net income of other unconsolidated subsidiaries 2,885  1,508  1,377  11,994  5,011  6,983 
Income from operations before income taxes 78,230  94,502  (16,272) 247,508  719,957  (472,449)
Income tax expense/(benefit) (25,547) 7,246  32,793  (38,337) 59,568  97,905 
Net income 103,777  87,256  16,521  285,845  660,389  (374,544)
Net income attributable to noncontrolling interests (1,869) (2,740) 871  (6,965) (12,663) 5,698 
Net income attributable to Darling $ 101,908  $ 84,516  $ 17,392  $ 278,880  $ 647,726  $ (368,846)
Basic income per share: $ 0.64  $ 0.53  $ 0.11  $ 1.75  $ 4.05  $ (2.30)
Diluted income per share: $ 0.63  $ 0.52  $ 0.11  $ 1.73  $ 3.99  $ (2.26)
Number of diluted common shares: 161,071  161,935  161,418  162,387 











Page 2


Segment Financial Tables (in thousands)
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 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 to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Income



Page 3


Feed Ingredients Food Ingredients Fuel Ingredients Corporate Total
Three Months Ended December 30, 2023 (unaudited)
Total net sales $ 1,045,642  $ 423,836  $ 144,605  $ —  $ 1,614,083 
Cost of sales and operating expenses 755,062  311,163  111,427  —  1,177,652 
Gross margin 290,580  112,673  33,178  —  436,431 
Loss (gain) on sale of assets (8,243) (40) —  (8,282)
Selling, general and administrative expenses 77,281  30,195  6,714  18,430  132,620 
Restructuring and asset impairment charges 3,934  9,199  —  —  13,133 
Acquisition and integration costs —  —  —  1,726  1,726 
Change in fair value of contingent consideration 5,167  —  —  —  5,167 
Depreciation and amortization 98,400  26,655  8,480  4,394  137,929 
Equity in net income of Diamond Green Diesel —  —  4,690  —  4,690 
Segment operating income/(loss) $ 105,797  $ 54,867  $ 22,714  $ (24,550) $ 158,828 
Equity in net income of other unconsolidated subsidiaries 1,508  —  —  —  1,508 
Segment income/(loss) $ 107,305  $ 54,867  $ 22,714  $ (24,550) $ 160,336 
Segment Adjusted EBITDA (Non-GAAP) $ 213,298  $ 90,721  $ 26,504  $ (18,430) $ 312,093 
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) —  —  38,816  —  38,816 
Combined Adjusted EBITDA (Non-GAAP) $ 213,298  $ 90,721  $ 65,320  $ (18,430) $ 350,909 
Reconciliation of Net Income/(loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA:
Net income attributable to Darling $ 107,305  $ 54,867  $ 22,714  $ (100,370) $ 84,516 
Net income attributable to noncontrolling interests 2,740  2,740 
Income tax expense 7,246  7,246 
Interest expense 68,453  68,453 
Foreign currency loss 206  206 
Other income, net (2,825) (2,825)
Segment income/(loss) $ 107,305  $ 54,867  $ 22,714  $ (24,550) $ 160,336 
Restructuring and asset impairment charges 3,934  9,199  —  —  13,133 
Acquisition and integration costs —  —  —  1,726  1,726 
Change in fair value of contingent consideration 5,167  —  —  —  5,167 
Depreciation and amortization 98,400  26,655  8,480  4,394  137,929 
Equity in net income of Diamond Green Diesel —  —  (4,690) —  (4,690)
Equity in net income of other unconsolidated subsidiaries (1,508) —  —  —  (1,508)
Segment Adjusted EBITDA (Non-GAAP) $ 213,298  $ 90,721  $ 26,504  $ (18,430) $ 312,093 
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) * 38,816  38,816 
Combined Adjusted EBITDA (Non-GAAP) $ 213,298  $ 90,721  $ 65,320  $ (18,430) $ 350,909 
*See reconciliation of DGD Net Income to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Income



Page 4


Feed Ingredients Food Ingredients Fuel Ingredients Corporate Total
Twelve Months Ended December 28, 2024 (unaudited)
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 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 to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Income



Page 5


Feed Ingredients Food Ingredients Fuel Ingredients Corporate Total
Twelve Months Ended December 30, 2023
Total net sales $ 4,472,592  $ 1,752,065  $ 563,423  $ —  $ 6,788,080 
Cost of sales and operating expenses 3,385,859  1,310,581  446,620  —  5,143,060 
Gross margin 1,086,733  441,484  116,803  —  1,645,020 
Loss (gain) on sale of assets 814  (8,144) (91) —  (7,421)
Selling, general and administrative expenses 310,363  128,464  23,543  80,164  542,534 
Restructuring and asset impairment charges 4,026  14,527  —  —  18,553 
Acquisition and integration costs —  —  —  13,884  13,884 
Change in fair value of contingent consideration (7,891) —  —  —  (7,891)
Depreciation and amortization 360,249  94,991  34,466  12,309  502,015 
Equity in net income of Diamond Green Diesel —  —  366,380  —  366,380 
Segment operating income/(loss) $ 419,172  $ 211,646  $ 425,265  $ (106,357) $ 949,726 
Equity in net income of other unconsolidated subsidiaries 5,011  —  —  —  5,011 
Segment income/(loss) $ 424,183  $ 211,646  $ 425,265  $ (106,357) $ 954,737 
Segment Adjusted EBITDA (Non-GAAP) $ 775,556  $ 321,164  $ 93,351  $ (80,164) $ 1,109,907 
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) 501,987  501,987 
Combined Adjusted EBITDA (Non-GAAP) $ 775,556  $ 321,164  $ 595,338  $ (80,164) $ 1,611,894 
Reconciliation of Net Income/(loss) to (Non-GAAP) Segment Adjusted EBITDA and (Non-GAAP) Combined Adjusted EBITDA:
Net income attributable to Darling $ 424,183  $ 211,646  $ 425,265  $ (413,368) $ 647,726 
Net income attributable to noncontrolling interests 12,663  12,663 
Income tax expense 59,568  59,568 
Interest expense 259,223  259,223 
Foreign currency gain (8,133) (8,133)
Other income, net (16,310) (16,310)
Segment income/(loss) $ 424,183  $ 211,646  $ 425,265  $ (106,357) $ 954,737 
Restructuring and asset impairment charges 4,026  14,527  —  —  18,553 
Acquisition and integration costs —  —  —  13,884  13,884 
Change in fair value of contingent consideration (7,891) —  —  —  (7,891)
Depreciation and amortization 360,249  94,991  34,466  12,309  502,015 
Equity in net income of Diamond Green Diesel —  —  (366,380) —  (366,380)
Equity in net income of other unconsolidated subsidiaries (5,011) —  —  —  (5,011)
Segment Adjusted EBITDA (Non-GAAP) $ 775,556  $ 321,164  $ 93,351  $ (80,164) $ 1,109,907 
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) * 501,987  501,987 
Combined Adjusted EBITDA (Non-GAAP) $ 775,556  $ 321,164  $ 595,338  $ (80,164) $ 1,611,894 
*See reconciliation of DGD Net Income to (Non-GAAP) DGD Adjusted EBITDA below the DGD Consolidated Statements of Income






Page 6



Darling Ingredients Inc. and Subsidiaries
Balance Sheet Disclosures
As of December 28, 2024 and December 30, 2023
(in thousands)
(unaudited)
December 28, December 30,
2024 2023
Cash and cash equivalents $ 75,973  $ 126,502 
Property, plant and equipment, net 2,713,669  2,935,185 
Current portion of long-term debt 133,020  60,703 
Long-term debt, net of current portion 3,908,978  4,366,370 
Other Financial Data
As of December 28, 2024
(unaudited)
December 28,
2024
Revolver availability $ 1,159,611 
Capital expenditures - YTD $ 332,465 
Preliminary Leverage Ratio 3.93x
Page 7


Diamond Green Diesel Joint Venture
Consolidated Statements of Income
For the Three and Twelve Months Ended December 31, 2024 and December 31, 2023
(in thousands)



Three Months Ended Twelve Months Ended
(unaudited) (unaudited) $ Change (unaudited) $ Change
December 31, December 31, Favorable December 31, December 31, Favorable
2024 2023 (Unfavorable) 2024 2023 (Unfavorable)
Revenues:
Operating revenues $ 1,245,722  $ 1,633,795  $ (388,073) $ 5,065,592  $ 6,990,622  $ (1,925,030)
Expenses:
Total costs and expenses less lower of cost or market inventory valuation adjustment and depreciation, amortization and accretion expense 1,009,285  1,495,293  486,008  4,309,768  5,925,778  1,616,010 
Lower of cost or market (LCM) inventory valuation adjustment 118,120  60,871  (57,249) 175,934  60,871  (115,063)
Depreciation, amortization and accretion expense 69,489  58,881  (10,608) 264,992  230,921  (34,071)
Total costs and expenses 1,196,894  1,615,045  418,151  4,750,694  6,217,570  1,466,876 
Operating income 48,828  18,750  30,078  314,898  773,052  (458,154)
Other income 7,778  3,454  4,324  22,114  10,317  11,797 
Interest and debt expense, net (8,301) (12,072) 3,771  (38,673) (49,857) 11,184 
Income before income tax expense 48,305  10,132  38,173  298,339  733,512  (435,173)
Income tax expense 233  752  519  175  752  577 
Net income $ 48,072  $ 9,380  $ 38,692  $ 298,164  $ 732,760  $ (434,596)
Reconciliation of DGD Net Income to (Non-GAAP) DGD Adjusted EBITDA:
Net income $ 48,072  $ 9,380  $ 298,164  $ 732,760 
Income tax expense 233  752  175  752 
Interest and debt expense, net 8,301  12,072  38,673  49,857 
Other income (7,778) (3,454) (22,114) (10,317)
Operating income 48,828  18,750  314,898  773,052 
Depreciation, amortization and accretion expense 69,489  58,881  264,992  230,921 
DGD Adjusted EBITDA (Non-GAAP) 118,317  77,631  579,890  1,003,973 
Darling's Share 50% 50  % 50  % 50  % 50  %
DGD Adjusted EBITDA (Darling's Share) (Non-GAAP) $ 59,159  $ 38,816  $ 289,945  $ 501,987 









Page 8




Diamond Green Diesel Joint Venture
Condensed Consolidated Balance Sheets
December 31, 2024 and December 31, 2023
(in thousands)


December 31, December 31,
2024 2023
(unaudited)
Assets:
Cash $ 353,446  $ 236,794 
Total other current assets 1,137,821  1,640,636 
Property, plant and equipment, net 3,868,943  3,838,800 
Other assets 100,307  89,697 
Total assets $ 5,460,517  $ 5,805,927 
Liabilities and members' equity:
Revolver $ —  $ 250,000 
Total other current portion of long term debt 29,809  28,639 
Total other current liabilities 319,688  417,918 
Total long term debt 707,158  737,097 
Total other long term liabilities 17,195  16,996 
Total members' equity 4,386,667  4,355,277 
Total liabilities and members' equity $ 5,460,517  $ 5,805,927 

































Page 9


Reconciliation of Net Income to (Non-GAAP) Adjusted EBITDA and (Non-GAAP) Pro forma
Adjusted EBITDA to Foreign Currency
For the Three and Twelve Months Ended December 28, 2024 and December 30, 2023
(in thousands)


Three Months Ended Twelve Months Ended
Adjusted EBITDA December 28, December 30, December 28, December 30,
(U.S. dollars in thousands) 2024 2023 2024 2023
(unaudited) (unaudited) (unaudited)
Net income attributable to Darling 101,908  84,516  278,880  647,726 
Depreciation and amortization 128,158  137,929  503,825  502,015 
Interest expense 54,911  68,453  253,858  259,223 
Income tax expense (benefit) (25,547) 7,246  (38,337) 59,568 
Restructuring and asset impairment charges 5,794  13,133  5,794  18,553 
Acquisition and integration costs 2,440  1,726  7,842  13,884 
Change in fair value of contingent consideration (4,491) 5,167  (46,706) (7,891)
Foreign currency loss/(gain) 1,669  206  1,154  (8,133)
Other income, net (9,486) (2,825) (22,309) (16,310)
Equity in net income of Diamond Green Diesel (24,036) (4,690) (149,082) (366,380)
Equity in net income of other unconsolidated subsidiaries (2,885) (1,508) (11,994) (5,011)
Net income attributable to noncontrolling interests 1,869  2,740  6,965  12,663 
Adjusted EBITDA (Non-GAAP) $ 230,304  $ 312,093  $ 789,890  $ 1,109,907 
Foreign currency exchange impact 1,410  (1) —  1,334  (2) — 
Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP) $ 231,714  $ 312,093  $ 791,224  $ 1,109,907 
DGD Adjusted EBITDA (Darling's share) (Non-GAAP)* $ 59,159  $ 38,816  $ 289,945  $ 501,987 
Combined Adjusted EBITDA (Non-GAAP) $ 289,463  $ 350,909  $ 1,079,835  $ 1,611,894 
*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 December 28, 2024 were €1.00:$1.07, R$1.00:$0.17 and C$1.00:$0.72 as compared to the average rates for the three months ended December 30, 2023 of €1.00:$1.07, R$1.00:$0.20 and C$1.00:$0.73, respectively.
(2) The average rates for the twelve months ended December 28, 2024 were €1.00:$1.08, R$1.00:$0.19 and C$1.00:$0.73 as compared to the average rates for the twelve months ended December 30, 2023 of €1.00:$1.08, R$1.00:$0.20 and C$1.00:$0.74, respectively.

About Darling Ingredients
A pioneer in circularity, Darling Ingredients Inc. (NYSE: DAR) takes material from the animal agriculture and food industries, and transforms them into valuable ingredients that nourish people, feed animals and crops, and fuel the world with renewable energy. The company operates over 260 facilities in more than 15 countries and processes about 15% of the world’s animal agricultural by-products, produces about 30% of the world’s collagen (both gelatin and hydrolyzed collagen), and is one of the largest producers of renewable energy. To learn more, visit darlingii.com. Follow us on LinkedIn.

Darling Ingredients will host a conference call at 9 a.m. Eastern Time (8 a.m. Central Time) on Feb. 6, 2025, to discuss fourth quarter and fiscal year 2024 financial results, which will be released earlier that day. At this time, the company will provide additional details regarding its 2025 outlook. A presentation accompanying supplemental financial data will also be available at darlingii.com/investors.

To access the call as a listener, please register for the audio-only webcast.

To join the call as a participant to ask a question, please register in advance to receive a confirmation email with the dial-in number and PIN for immediate access on Feb. 6, or call 833-470-1428 (United States) or 404-975-4839 (international) using access code 054278.

Page 10


A replay of the call will be available online via the webcast registration link two hours after the call ends. A transcript will be posted at darlingii.com/investors within 24 hours.

Use of Non-GAAP Financial Measures:

Segment Adjusted EBITDA is not a recognized accounting measurement under GAAP; it should not be considered as an alternative to net income/(loss), as a measure of operating results, or as an alternative to cash flow as a measure of liquidity. It is presented here not as an alternative to net income (loss), but rather as a measure of the segment’s operating performance. Segment Adjusted EBITDA consists of net income/(loss) plus depreciation and amortization, restructuring and asset impairment charges, acquisition and integration costs, change in fair value of contingent consideration, foreign currency loss/(gain), net income/(loss) attributable to noncontrolling interests, interest expense, income tax provision, other income/(expense), equity in net (income)/loss of unconsolidated subsidiaries and equity in net (income)/loss of Diamond Green Diesel. Management believes that Segment Adjusted EBITDA is useful in evaluating the segment’s operating performance because the calculation of Segment Adjusted EBITDA generally eliminates non-cash and certain other items for reasons unrelated to overall operating performance and also believes this information is useful to investors.

Adjusted EBITDA is not a recognized accounting measurement under GAAP; it should not be considered as an alternative to net income, as a measure of operating results, or as an alternative to cash flow as a measure of liquidity. It is presented here not as an alternative to net income, but rather as a measure of the Company's operating performance. Since EBITDA (generally, net income plus interest expense, taxes, depreciation and amortization) is not calculated identically by all companies, the presentation in this report may not be comparable to EBITDA or Adjusted EBITDA presentations disclosed by other companies. Adjusted EBITDA is calculated above and represents for any relevant period, net income/(loss) plus depreciation and amortization, restructuring and asset impairment charges, acquisition and integration costs, change in fair value of contingent consideration, foreign currency loss/(gain), net income/(loss) attributable to non-controlling interests, interest expense, income tax provision, other income/(expense) and equity in net (income)/loss of unconsolidated subsidiaries. Management believes that Adjusted EBITDA is useful in evaluating the Company's operating performance compared to that of other companies in its industry because the calculation of Adjusted EBITDA generally eliminates the effects of financing, income taxes, non-cash and certain other items that may vary for different companies for reasons unrelated to overall operating performance and also believes this information is useful to investors.

The Company’s management uses Adjusted EBITDA as a measure to evaluate performance and for other discretionary purposes. In addition to the foregoing, management also uses or will use Adjusted EBITDA to measure compliance with certain financial covenants under the Company’s Senior Secured Credit Facilities, 6% Notes, 5.25% Notes and 3.625% Notes that were outstanding at December 28, 2024. However, the amounts shown above for Adjusted EBITDA differ from the amounts calculated under similarly titled definitions in the Company’s Senior Secured Credit Facilities, 6% Notes, 5.25% Notes and 3.625% Notes, as those definitions permit further adjustments to reflect certain other nonrecurring costs, non-cash charges and cash dividends from the DGD Joint Venture. Additionally, the Company evaluates the impact of foreign exchange on operating cash flow, which is defined as segment operating income (loss) plus depreciation and amortization.

Pro forma Adjusted EBITDA to Foreign Currency is not a recognized accounting measurement under GAAP; it should not be considered as an alternative to net income, as a measure of operating results, or as an alternative to cash flow as a measure of liquidity. It is presented here not as an alternative to net income, but rather as a measure of the Company's operating performance. Management believes Pro forma Adjusted EBITDA to Foreign Currency is useful in evaluating the Company’s operating performance on a constant currency basis and also believes this information is useful to investors.

Combined Adjusted EBITDA is not a recognized accounting measurement under GAAP; it should not be considered as an alternative to net income, as a measure of operating results, or as an alternative to cash flow as a measure of liquidity. It is presented here not as an alternative to net income, but rather as a measure of the Company’s operating performance. Combined Adjusted EBITDA consists of Adjusted EBITDA plus DGD Adjusted EBITDA (Darling’s Share). When Combined Adjusted EBITDA is presented by segment, Combined Adjusted EBITDA consists of Segment Adjusted EBITDA plus DGD Adjusted EBITDA (Darling’s Share). Management believes that Combined Adjusted EBITDA is useful in evaluating the Company's operating performance compared to that of other companies in its industry because the calculation of Combined Adjusted EBITDA generally eliminates the effects of financing, income taxes, non-cash and certain other items that may vary for different companies for reasons unrelated to overall operating performance and also believes this information is useful to investors.

Information reconciling forward-looking Combined Adjusted EBITDA to net income is unavailable to the Company without unreasonable effort. The Company is not able to provide reconciliations of Combined Adjusted EBITDA to net income because certain items required for such reconciliations are outside of the Company’s control and/or cannot be reasonably predicted, such as the impact of volatile commodity prices on the Company’s operations, impact of foreign currency exchange fluctuations, depreciation and amortization and the provision for income taxes. Preparation of such reconciliations for Darling Ingredients Inc. and the Company’s joint venture, Diamond Green Diesel, would require a forward-looking balance sheet, statement of operations and statement of cash flows, prepared in accordance with GAAP for each entity, and such forward-looking financial statements are unavailable to the Company without unreasonable effort.
Page 11


The Company provides guidance for its Combined Adjusted EBITDA outlook that it believes will be achieved; however, it cannot accurately predict all the components of the Combined Adjusted EBITDA calculation.

DGD Adjusted EBITDA is not reflected in the Adjusted EBITDA or the Pro forma Adjusted EBITDA to Foreign Currency. DGD Adjusted EBITDA is not a recognized accounting measure under GAAP; it should not be considered as an alternative to net income/(loss) or equity in net income/(loss) of Diamond Green Diesel, as a measure of operating results, or as an alternative to cash flow as a measure of liquidity and is not intended to be a presentation in accordance with GAAP. The Company calculates DGD Adjusted EBITDA by taking DGD’s net income/(loss) plus income tax expense/(benefit), interest and debt expense, net, and DGD’s depreciation, amortization and accretion expense less other income. Management believes that DGD Adjusted EBITDA is useful in evaluating the Company’s operating performance because the calculation of DGD Adjusted EBITDA generally eliminates non-cash and certain other items at DGD unrelated to overall operating performance and also believes this information is useful to investors. The Company calculates Darling’s Share of DGD Adjusted EBITDA by taking DGD Adjusted EBITDA and then multiplying by 50% to get Darling’s Share of DGD’s Adjusted EBITDA.

EBITDA per gallon is not a recognized accounting measurement under GAAP; it should not be considered as an alternative to net income or equity in income of Diamond Green Diesel, as a measure of operating results, or as an alternative to cash flow as a measure of liquidity and is not intended to be a presentation in accordance with GAAP. EBITDA per gallon is presented here not as an alternative to net income or equity in income of Diamond Green Diesel, but rather as a measure of Diamond Green Diesel's operating performance. Since EBITDA per gallon (generally, net income plus interest expense, taxes, depreciation and amortization divided by total gallons sold) is not calculated identically by all companies, this presentation may not be comparable to EBITDA per gallon presentations disclosed by other companies. Management believes that EBITDA per gallon is useful in evaluating Diamond Green Diesel's operating performance compared to that of other companies in its industry because the calculation of EBITDA per gallon generally eliminates the effects of financing, income taxes and certain non-cash
and other items presented on a per gallon basis that may vary for different companies for reasons unrelated to overall operating performance.


Cautionary Statements Regarding Forward-Looking Information:

This media release includes “forward-looking” statements that are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the statements. Statements that are not statements of historical facts are forward-looking statements and are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Words such as “estimate,” “guidance,” “outlook,” “project,” “planned,” “contemplate,” “potential,” “possible,” “proposed,” “intend,” “believe,” “anticipate,” “expect,” “may,” “will,” “would,” “should,” “could,” and similar expressions are intended to identify forward-looking statements. All statements other than statements of historical facts included in this release are forward-looking statements. Forward-looking statements are based on the Company's current expectations and assumptions regarding its business, the economy and other future conditions. The Company cautions readers that any such forward-looking statements it makes are not guarantees of future performance and that actual results may differ materially from anticipated results or expectations expressed in its forward-looking statements as a result of a variety of factors, including many that are beyond the Company's control.

Page 12


Important factors that could cause actual results to differ materially from the Company’s expectations include: existing and unknown future limitations on the ability of the Company's direct and indirect subsidiaries to make their cash flow available to the Company for payments on the Company's indebtedness or other purposes; reduced demands or prices for biofuels, biogases or renewable electricity; global demands for grain and oilseed commodities, which have exhibited volatility, and can impact the cost of feed for cattle, hogs and poultry, thus affecting available rendering feedstock and selling prices for the Company’s products; reductions in raw material volumes available to the Company due to weak margins in the meat production industry as a result of higher feed costs, reduced consumer demand, reduced volume due to government regulations affecting animal production or other factors, reduced volume from food service establishments, or otherwise; reduced demand for animal feed; reduced finished product prices, including a decline in fat, used cooking oil, protein or collagen (including, without limitation, collagen peptides and gelatin) finished product prices; changes to government policies around the world relating to renewable fuels and greenhouse gas (“GHG”) emissions that adversely affect prices, margins or markets (including for the DGD Joint Venture), including programs like renewable fuel standards, low carbon fuel standards (“LCFS”), renewable fuel mandates and tax credits for biofuels, or loss or diminishment of tax credits due to failure to satisfy any eligibility requirements, including, without limitation, in relation to the blender tax credit or the Clean Fuels Production Credit (“CFPC”); climate related adverse results, including with respect to the Company’s climate goals, targets or commitments; possible product recall resulting from developments relating to the discovery of unauthorized adulterations to food or food additives or products which do not meet specifications, contract requirements or regulatory standards; the occurrence of 2009 H1N1 flu (initially known as “Swine Flu”), highly pathogenic strains of avian influenza (collectively known as “Bird Flu”), severe acute respiratory syndrome (“SARS”), bovine spongiform encephalopathy (or “BSE”), porcine epidemic diarrhea (“PED”) or other diseases associated with animal origin in the U.S. or elsewhere, such as the outbreak of African Swine Fever in China and elsewhere; the occurrence of pandemics, epidemics or disease outbreaks, such as the COVID-19 outbreak; unanticipated costs and/or reductions in raw material volumes related to the Company’s compliance with the existing or unforeseen new U.S. or foreign (including, without limitation, China) regulations (including new or modified animal feed, Bird Flu, SARS, PED, BSE or ASF or similar or unanticipated regulations) affecting the industries in which the Company operates or its value added products; risks associated with the DGD Joint Venture, including possible unanticipated operating disruptions, a decline in margins on the products produced by the DGD Joint Venture and issues relating to the announced SAF upgrade project (including, without limitation, operational, mechanical, product quality, market based or other such issues); risks and uncertainties relating to international sales and operations, including imposition of tariffs, quotas, trade barriers and other trade protections by foreign countries; tax changes, such as global minimum tax measures, or issues related to administration, guidance and/or regulations associated with biofuel policies, including CFPC, and risks associated with the qualification and sale of such credits; difficulties or a significant disruption (including, without limitation, due to cyber-attack) in the Company’s information systems, networks or the confidentiality, availability or integrity of our data or failure to implement new systems and software successfully; risks relating to possible third-party claims of intellectual property infringement; increased contributions to the Company’s pension and benefit plans, including multiemployer and employer-sponsored defined benefit pension plans as required by legislation, regulation or other applicable U.S. or foreign law or resulting from a U.S. mass withdrawal event; bad debt write-offs; loss of or failure to obtain necessary permits and registrations; continued or escalated conflict in the Middle East, North Korea, Ukraine or elsewhere, including the Russia-Ukraine war and the Israeli-Palestinian conflict and other associated or emerging conflicts in the Middle East; uncertainty regarding the exit of the U.K. from the European Union; uncertainty regarding any administration changes in the U.S. or elsewhere around the world, including, without limitation, impacts to trade, tariffs and/or policies impacting the Company (such as biofuel policies and mandates); and/or unfavorable export or import markets. These factors, coupled with volatile prices for natural gas and diesel fuel, inflation rates, climate conditions, currency exchange fluctuations, general performance of the U.S. and global economies, disturbances in world financial, credit, commodities and stock markets, and any decline in consumer confidence and discretionary spending, including the inability of consumers and companies to obtain credit due to lack of liquidity in the financial markets, among others, could cause actual results to vary materially from the forward-looking statements included in this report or negatively impact the Company’s results of operations. Among other things, future profitability may be affected by the Company’s ability to grow its business, which faces competition from companies that may have substantially greater resources than the Company. The Company’s announced share repurchase program may be suspended or discontinued at any time and purchases of shares under the program are subject to market conditions and other factors, which are likely to change from time to time. For more detailed discussion of these factors and other risks and uncertainties regarding the Company, its business and the industries in which it operates, see the Company’s filings with the SEC, including the Risk Factors discussion in Item 1A of Part I of the Company's Annual Report on Form 10-K for the fiscal year ended December 30, 2023. The Company cautions readers that all forward-looking statements speak only as of the date made, and the Company undertakes no obligation to update any forward-looking statements, whether as a result of changes in circumstances, new events or otherwise.
# # #

Darling Ingredients Contacts
Investors:    Suann Guthrie
Senior VP, Investor Relations, Sustainability & Communications
(469) 214-8202; suann.guthrie@darlingii.com

Media:        Jillian Fleming
Director, Global Communications
(972) 541-7115; jillian.fleming@darlingii.com
Page 13
EX-99.2 3 darlingingredientsq4fy20.htm EX 99.2 EARNING SLIDES darlingingredientsq4fy20
Exhibit 99.2


 




• • • • • •


 




(2) Per Bank Covenant ❑ Calculated by Financial Statements, leverage ratio would be 3.68X


 
$418.4 $508.3 $334.0 $350.9 $280.1 $273.6 $236.7 $289.5 0 100 200 300 400 500 600 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 Global Ingredients DGD Feed Food Fuel


 
• • • •


 




• • • •


 




• – – • • – – –


 




























(1) Includes Fuel Segment base EBITDA and Darling's share of DGD EBITDA. (2) Excludes feed stock (raw material) processed at the DGD joint venture.


 
2024 Finished Product Pricing Feed Segment Ingredients January February March Q1 Avg. April May June Q2 Avg. July August Sept. Q3 Avg. Oct. Nov. Dec. Q4 Avg. Year Avg. Yellow Grease - Illinois / cwt $31.60 $31.50 $32.05 $31.71 $34.27 $35.36 $38.00 $35.85 $39.50 $36.48 $35.00 $37.11 $35.00 $35.00 $34.62 $34.89 $34.89 Used Cooking Oil (UCO) - Illinois / cwt $34.14 $32.25 $32.25 $32.90 $34.22 $36.00 $37.76 $35.96 $40.50 $37.70 $36.00 $38.21 $37.17 $37.50 $37.50 $37.39 $36.12 Bleachable Fancy Tallow - Chicago Renderer / cwt $43.43 $42.04 $44.26 $43.25 $45.00 $45.00 $49.11 $46.29 $53.00 $49.77 $48.75 $50.62 $46.09 $43.83 $43.00 $44.32 $46.12 Meat and Bone Meal - Ruminant - IL/ ton $310.00 $279.13 $288.75 $292.91 $294.89 $287.50 $289.08 $290.51 $297.50 $295.45 $295.00 $296.12 $299.35 $359.47 $337.26 $332.02 $302.89 Poultry By-Product Meal - Feed Grade - Mid South/ton $412.50 $432.75 $376.00 $407.17 $365.91 $375.00 $375.00 $371.25 $373.41 $357.50 $357.50 $362.42 $356.85 $326.97 $326.55 $336.80 $369.41 Poultry By-Product Meal - Pet Food - Mid South/ton $611.31 $775.75 $830.75 $737.17 $834.09 $782.95 $730.26 $785.69 $617.61 $612.50 $612.50 $611.13 $580.98 $601.32 $585.12 $589.13 $680.78 2024 Vegetable Oils Pricing Competing Ingredient for Feed Segment fats & biofuel feedstock January February March Q1 Avg. April May June Q2 Avg. July August Sept. Q3 Avg. Oct. Nov. Dec. Q4 Avg. Year Avg. Soybean Oil (crude/de-gummed) - Central Illinois / cwt $48.42 $44.08 $44.86 $45.83 $43.15 $41.84 $42.10 $42.31 $47.48 $42.65 $42.55 $44.28 $43.92 $45.17 $40.87 $43.32 $43.94 Soybean Oil (RBD) - Central Illinois / cwt $56.16 $53.22 $53.31 $54.26 $50.80 $50.79 $49.85 $50.44 $53.65 $48.19 $47.35 $49.77 $47.61 $49.07 $43.40 $46.69 $50.29 Distiller's Corn Oil - IL/WI cwt $45.64 $43.63 $42.71 $44.02 $41.30 $40.95 $44.61 $42.14 $47.11 $43.10 $42.22 $42.90 $43.31 $45.47 $42.55 $43.78 $43.54 2024 Cash Corn Pricing Competing Ingredient for Bakery Feeds and Fats January February March Q1 Avg. April May June Q2 Avg. July August Sept. Q3 Avg. Oct. Nov. Dec. Q4 Avg. Year Avg. Corn - Track Central IL #2 Yellow / bushel $4.23 $4.00 $4.05 $4.42 $4.11 $4.32 $4.11 $4.48 $3.79 $3.52 $3.67 $3.97 $3.75 $3.93 $4.15 $4.25 $4.28 2024 European Benchmark Pricing Palm Oi l - Competing ingredient for edible fats in Food Segment Soy meal - Competing ingredient for protein meals in Feed Segment January February March Q1 Avg. April May June Q2 Avg. July August Sept. Q3 Avg. Oct. Nov. Dec. Q4 Avg. Year Avg. Palm oil - CIF Rotterdam / metric ton $951 $978 $1,068 $999 $1,069 $1,012 $1,039 $1,040 $1,030 $1,066 $1,146 $1,081 $1,266 $1,385 $1,400 $1,350 $1,118.00 Soy meal - CIF Rotterdam / metric ton $501 $450 $442 $464 $425 $471 $458 $451 $430 $420 $438 $429 $413 $378 $386 $392 $434.00 QTR. over QTR. (Sequential) Year over Year (Q4) Comparison Q3-2024 Q4-2024 % Q4-2023 Q4-2024 % Average Jacobsen Prices (USD) Avg. Avg. Change Avg. Avg. Change Yellow Grease - Illinois / cwt $37.11 $34.89 -6.0% $40.69 $34.89 -14.3% Used Cooking Oil (UCO) - Illinois / cwt $38.21 $37.39 -2.1% $42.94 $37.39 -12.9% Bleachable Fancy Tallow - Chicago Renderer / cwt $50.62 $44.32 -12.4% $54.54 $44.32 -18.7% Meat and Bone Meal - Ruminant - Illinois / ton $296.12 $332.02 12.1% $372.44 $332.02 -10.9% Poultry By-Product Meal - Feed Grade - Mid South / ton $362.42 $336.80 -7.1% $446.37 $336.80 -24.5% Poultry By-Product Meal - Pet Food - Mid South / ton $611.13 $589.13 -3.6% $689.80 $589.13 -14.6% Soybean Oil (crude/de-gummed) - Central Illinois / cwt $44.28 $43.32 -2.2% $55.33 $43.32 -21.7% Soybean Oil (RBD) - Central Illinois / cwt $49.77 $46.69 -6.2% $63.18 $46.69 -26.1% Distiller's Corn Oil - IL/WI per cwt $42.90 $43.78 2.1% $53.83 $43.78 -18.7% Average Wall Street Journal Prices (USD) Corn - Track Central IL #2 Yellow / bushel $3.97 $4.25 7.1% $4.80 $4.25 -11.5% Average Thomson Reuters Prices (USD) Palm oil - CIF Rotterdam / metric ton $1,081 $1,350 24.9% $928 $1,350 45.5% Soy meal - CIF Rotterdam / metric ton $429 $392 -8.6% $541 $392 -27.5% 2024 Average Jacobsen Prices (USD) 2024 Average Jacobsen Prices (USD) 2024 Average Wall Street Journal Prices (USD) 2024 Average Thomson Reuters Prices (USD) 20