Income Statement

6.8B

Revenue

600.5m

Operating Income

647.7m

Net Income

Revenue	6.8B USD
Cost of Revenue	-5.1B USD
Gross Profit	1.6B USD
Operating Expenses	-1B USD
Operating Income	600.5m USD
Other Expenses	47.3m USD
Net Income	647.7m USD

Currency: USD

	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Dec-2016	Apr-2017	Jul-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Jan-2021	Apr-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Dec-2022	Apr-2023	Jul-2023	Sep-2023	Dec-2023
Revenue
Revenue	1 724 N/A	2 224 +29%	2 832 +27%	3 385 +20%	3 956 +17%	3 947 0%	3 775 -4%	3 650 -3%	3 391 -7%	3 296 -3%	3 314 +1%	3 314 +0%	3 392 +2%	3 491 +3%	3 508 +1%	3 591 +2%	3 662 +2%	3 659 0%	3 611 -1%	3 487 -3%	3 388 -3%	3 347 -1%	3 328 -1%	3 358 +1%	3 364 +0%	3 382 +1%	3 403 +1%	3 412 +0%	3 572 +5%	3 766 +5%	4 116 +9%	4 451 +8%	4 741 +7%	5 061 +7%	5 513 +9%	6 074 +10%	6 532 +8%	6 957 +7%	7 064 +2%	6 942 -2%	6 788 -2%
Gross Profit
Cost of Revenue	(1 261)	(1 714)	(2 193)	(2 647)	(3 123)	(3 143)	(3 022)	(2 929)	(2 654)	(2 568)	(2 577)	(2 577)	(2 635)	(2 725)	(2 749)	(2 823)	(2 877)	(2 872)	(2 824)	(2 728)	(2 647)	(2 618)	(2 608)	(2 615)	(2 592)	(2 589)	(2 580)	(2 561)	(2 690)	(2 813)	(3 057)	(3 279)	(3 499)	(3 747)	(4 101)	(4 612)	(5 003)	(5 349)	(5 477)	(5 345)	(5 143)
Gross Profit	462 N/A	511 +10%	639 +25%	738 +15%	833 +13%	804 -4%	753 -6%	721 -4%	737 +2%	728 -1%	737 +1%	737 +0%	757 +3%	765 +1%	760 -1%	768 +1%	785 +2%	787 +0%	787 0%	759 -3%	741 -2%	730 -1%	720 -1%	743 +3%	772 +4%	793 +3%	824 +4%	851 +3%	882 +4%	953 +8%	1 059 +11%	1 172 +11%	1 242 +6%	1 314 +6%	1 412 +7%	1 462 +4%	1 530 +5%	1 608 +5%	1 587 -1%	1 597 +1%	1 645 +3%
Operating Income
Operating Expenses	(270)	(362)	(461)	(558)	(644)	(593)	(581)	(561)	(586)	(587)	(582)	(587)	(602)	(606)	(618)	(630)	(649)	(654)	(705)	(691)	(628)	(678)	(633)	(649)	(682)	(694)	(706)	(718)	(724)	(724)	(730)	(731)	(708)	(713)	(736)	(771)	(831)	(902)	(959)	(1 013)	(1 045)
Selling, General & Administrative	(172)	(219)	(273)	(326)	(375)	(322)	(312)	(292)	(316)	(311)	(303)	(305)	(312)	(317)	(325)	(331)	(346)	(344)	(335)	(320)	(306)	(304)	(310)	(325)	(357)	(363)	(371)	(378)	(374)	(380)	(391)	(399)	(392)	(396)	(405)	(413)	(437)	(470)	(499)	(532)	(543)
Depreciation & Amortization	(99)	(143)	(188)	(232)	(270)	(270)	(269)	(269)	(270)	(276)	(279)	(282)	(290)	(289)	(292)	(299)	(302)	(310)	(315)	(317)	(321)	(322)	(323)	(324)	(326)	(331)	(335)	(340)	(350)	(344)	(340)	(332)	(316)	(317)	(331)	(358)	(395)	(431)	(460)	(481)	(502)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(55)	(54)	0	(52)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(0)
Operating Income	192 N/A	149 -23%	178 +19%	180 +1%	189 +5%	211 +12%	172 -19%	160 -7%	151 -6%	141 -7%	155 +10%	150 -3%	155 +3%	160 +3%	142 -11%	138 -3%	137 -1%	134 -2%	82 -39%	69 -16%	113 +65%	52 -54%	87 +68%	94 +8%	90 -4%	99 +10%	118 +19%	133 +12%	159 +20%	229 +44%	328 +44%	441 +34%	534 +21%	601 +12%	676 +13%	691 +2%	698 +1%	707 +1%	628 -11%	584 -7%	600 +3%
Pre-Tax Income
Interest Income Expense	(2)	(63)	(79)	(111)	(83)	(43)	(47)	(60)	(37)	(29)	(11)	22	(26)	(25)	(30)	(39)	(63)	31	34	24	64	(1)	27	64	286	360	390	446	239	247	313	283	293	264	199	225	241	233	340	267	128
Non-Reccuring Items	(22)	(38)	(43)	(36)	(25)	(14)	(11)	(10)	(8)	(3)	(2)	(1)	(0)	0	0	0	(1)	0	0	2	(52)	0	4	4	11	7	5	3	(39)	(39)	(39)	(38)	(1)	(4)	(17)	(19)	(42)	(49)	(39)	(42)	(25)
Total Other Income	(4)	(6)	(7)	(2)	0	1	0	(2)	(7)	(10)	(10)	(12)	(7)	(8)	(9)	(9)	(9)	(8)	(4)	(5)	(8)	(9)	(11)	(11)	(7)	(6)	(6)	(5)	(6)	(5)	(5)	(4)	(5)	(4)	(3)	(5)	(4)	3	9	14	16
Pre-Tax Income	164 N/A	42 -75%	49 +18%	31 -37%	82 +163%	155 +90%	114 -26%	88 -23%	99 +13%	99 +1%	132 +33%	159 +21%	123 -23%	127 +4%	103 -19%	90 -13%	64 -29%	157 +144%	111 -29%	90 -19%	118 +32%	41 -65%	107 +161%	152 +41%	380 +151%	460 +21%	508 +10%	576 +14%	354 -39%	431 +22%	598 +39%	682 +14%	821 +20%	856 +4%	855 0%	892 +4%	894 +0%	894 +0%	937 +5%	823 -12%	720 -12%
Net Income
Tax Provision	(55)	(16)	(15)	(9)	(13)	(34)	(23)	(20)	(14)	(13)	(17)	(8)	(15)	(15)	(15)	(22)	33	31	37	44	(14)	(15)	(21)	(34)	(60)	(73)	(85)	(79)	(53)	(64)	(99)	(137)	(164)	(161)	(154)	(146)	(147)	(148)	(141)	(90)	(60)
Income from Continuing Operations	109	26	34	22	68	121	92	68	85	86	115	152	107	112	88	68	97	187	148	134	104	26	86	118	321	387	423	498	300	368	499	546	657	695	701	745	747	746	797	732	660
Income to Minority Interest	0	(2)	(4)	(5)	(4)	(4)	(4)	(4)	(7)	(7)	(7)	(5)	(5)	(5)	(4)	(5)	(5)	(4)	(4)	(4)	(4)	(5)	(9)	(9)	(8)	(7)	(4)	(3)	(4)	(5)	(5)	(6)	(6)	(7)	(9)	(9)	(9)	(11)	(11)	(13)	(13)
Net Income (Common)	109 N/A	24 -78%	30 +27%	17 -44%	64 +282%	117 +82%	87 -25%	64 -27%	79 +23%	80 +1%	108 +36%	146 +35%	102 -30%	107 +5%	84 -21%	63 -25%	129 +103%	220 +71%	180 -18%	167 -8%	102 -39%	22 -78%	79 +255%	111 +40%	313 +183%	380 +22%	419 +10%	495 +18%	297 -40%	363 +22%	494 +36%	540 +9%	651 +21%	687 +6%	693 +1%	737 +6%	738 +0%	735 0%	786 +7%	720 -8%	648 -10%
EPS (Diluted)	0.87 N/A	0.14 -84%	0.18 +29%	0.1 -44%	0.39 +290%	0.71 +82%	0.53 -25%	0.38 -28%	0.48 +26%	0.48 N/A	0.65 +35%	0.88 +35%	0.62 -30%	0.65 +5%	0.51 -22%	0.39 -24%	0.77 +97%	1.31 +70%	1.1 -16%	1.01 -8%	0.59 -42%	0.13 -78%	0.45 +246%	0.64 +42%	1.86 +191%	2.26 +22%	2.52 +12%	2.95 +17%	1.78 -40%	2.39 +34%	2.94 +23%	3.23 +10%	3.9 +21%	4.17 +7%	4.19 +0%	4.5 +7%	4.49 0%	4.51 +0%	4.82 +7%	4.42 -8%	3.99 -10%

Income Statement Balance Sheet Cash Flow Statement

Darling Ingredients Inc
NYSE:DAR

Income Statement

Earnings Waterfall
Darling Ingredients Inc

Income Statement
Darling Ingredients Inc

See Also

Company

Help

Tools

Stocks

Darling Ingredients Inc NYSE:DAR

Income Statement

Earnings Waterfall Darling Ingredients Inc

Income Statement Darling Ingredients Inc

See Also

Company

Help

Tools

Stocks

Darling Ingredients Inc
NYSE:DAR

Earnings Waterfall
Darling Ingredients Inc

Income Statement
Darling Ingredients Inc