Date of report (Date of earliest event reported) | ||||||||||||||
| (Exact Name of Registrant as Specified in Charter) | ||||||||||||||
| (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 | |||||||||
| (“NYSE”) | |||||||||||
| Emerging growth company | |||||
| 99.1 | ||||||||
| 99.2 | ||||||||
| 104 | Cover Page Interactive Data File (embedded within Inline XBRL document) | |||||||
| DARLING INGREDIENTS INC. | |||||||||||
| Date: November 3, 2020 | By: | /s/ John F. Sterling | |||||||||
| John F. Sterling | |||||||||||
| Executive Vice President, General Counsel | |||||||||||

![]() | News Release November 3, 2020 Page 2 | ||||||||||
| Three Months Ended September 26, 2020 | Feed Ingredients | Food Ingredients | Fuel Ingredients | Corporate | Total | ||||||||||||
| Net sales | $ | 483,025 | $ | 291,842 | $ | 75,702 | $ | — | $ | 850,569 | |||||||
| Cost of sales and operating expenses | 361,576 | 226,745 | 50,047 | — | 638,368 | ||||||||||||
| Gross margin | $ | 121,449 | $ | 65,097 | $ | 25,655 | $ | — | $ | 212,201 | |||||||
| Loss/(gain) on sale of assets | 167 | 16 | (61) | — | 122 | ||||||||||||
| Selling, general and administrative expenses | 49,028 | 23,366 | 5,038 | 12,561 | 89,993 | ||||||||||||
| Depreciation and amortization | 53,764 | 20,648 | 8,633 | 2,685 | 85,730 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | 91,099 | — | 91,099 | ||||||||||||
| Segment operating income/(loss) | $ | 18,490 | $ | 21,067 | $ | 103,144 | $ | (15,246) | $ | 127,455 | |||||||
| Equity in net income of unconsolidated subsidiaries | $ | 906 | $ | — | $ | — | $ | — | $ | 906 | |||||||
| Segment income/(loss) | $ | 19,396 | $ | 21,067 | $ | 103,144 | $ | (15,246) | $ | 128,361 | |||||||
| Segment EBITDA | $ | 72,254 | $ | 41,715 | $ | 20,678 | $ | (12,561) | $ | 122,086 | |||||||
| DGD Adjusted EBITDA (Darling's Share) | $ | — | $ | — | $ | 96,435 | $ | — | $ | 96,435 | |||||||
| Combined adjusted EBITDA | $ | 72,254 | $ | 41,715 | $ | 117,113 | $ | (12,561) | $ | 218,521 | |||||||
| Three Months Ended September 28, 2019 | Feed Ingredients | Food Ingredients | Fuel Ingredients | Corporate | Total | ||||||||||||
| Net sales | $ | 496,978 | $ | 276,467 | $ | 68,604 | $ | — | $ | 842,049 | |||||||
| Cost of sales and operating expenses | 379,792 | 214,643 | 58,488 | — | 652,923 | ||||||||||||
| Gross margin | $ | 117,186 | $ | 61,824 | $ | 10,116 | $ | — | $ | 189,126 | |||||||
| Loss/(gain) on sale of assets | (2,429) | (253) | 13 | — | (2,669) | ||||||||||||
| Selling, general and administrative expenses | 47,319 | 22,811 | 912 | 12,507 | 83,549 | ||||||||||||
| Depreciation and amortization | 50,182 | 19,743 | 7,895 | 2,587 | 80,407 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | 32,020 | — | 32,020 | ||||||||||||
| Segment operating income/(loss) | $ | 22,114 | $ | 19,523 | $ | 33,316 | $ | (15,094) | $ | 59,859 | |||||||
| Equity in net loss of unconsolidated subsidiaries | $ | (665) | $ | — | $ | — | $ | — | $ | (665) | |||||||
| Segment income/(loss) | $ | 21,449 | $ | 19,523 | $ | 33,316 | $ | (15,094) | $ | 59,194 | |||||||
| Segment EBITDA | $ | 72,296 | $ | 39,266 | $ | 9,191 | $ | (12,507) | $ | 108,246 | |||||||
| DGD Adjusted EBITDA (Darling's Share) | $ | — | $ | — | $ | 39,548 | $ | — | $ | 39,548 | |||||||
| Combined adjusted EBITDA | $ | 72,296 | $ | 39,266 | $ | 48,739 | $ | (12,507) | $ | 147,794 | |||||||
![]() | News Release November 3, 2020 Page 3 | ||||||||||
| Nine Months Ended September 26, 2020 | Feed Ingredients | Food Ingredients | Fuel Ingredients | Corporate | Total | ||||||||||||
| Net sales | $ | 1,499,340 | $ | 841,070 | $ | 211,674 | $ | — | $ | 2,552,084 | |||||||
| Cost of sales and operating expenses | 1,117,931 | 652,334 | 147,358 | — | 1,917,623 | ||||||||||||
| Gross margin | $ | 381,409 | $ | 188,736 | $ | 64,316 | $ | — | $ | 634,461 | |||||||
| Loss/(gain) on sale of assets | 293 | (30) | (53) | — | 210 | ||||||||||||
| Selling, general and administrative expenses | 153,459 | 71,406 | 10,645 | 40,869 | 276,379 | ||||||||||||
| Depreciation and amortization | 159,968 | 60,925 | 24,705 | 8,113 | 253,711 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | 252,411 | — | 252,411 | ||||||||||||
| Segment operating income/(loss) | $ | 67,689 | $ | 56,435 | $ | 281,430 | $ | (48,982) | $ | 356,572 | |||||||
| Equity in net income of unconsolidated subsidiaries | $ | 2,467 | $ | — | $ | — | $ | — | $ | 2,467 | |||||||
| Segment income/(loss) | $ | 70,156 | $ | 56,435 | $ | 281,430 | $ | (48,982) | $ | 359,039 | |||||||
| Segment EBITDA | $ | 227,657 | $ | 117,360 | $ | 53,724 | $ | (40,869) | $ | 357,872 | |||||||
| DGD Adjusted EBITDA (Darling's Share) | $ | — | $ | — | $ | 269,177 | $ | — | $ | 269,177 | |||||||
| Combined adjusted EBITDA | $ | 227,657 | $ | 117,360 | $ | 322,901 | $ | (40,869) | $ | 627,049 | |||||||
| Nine Months Ended September 28, 2019 | Feed Ingredients | Food Ingredients | Fuel Ingredients | Corporate | Total | ||||||||||||
| Net sales | $ | 1,480,244 | $ | 830,466 | $ | 193,767 | $ | — | $ | 2,504,477 | |||||||
| Cost of sales and operating expenses | 1,143,606 | 643,091 | 161,855 | — | 1,948,552 | ||||||||||||
| Gross margin | $ | 336,638 | $ | 187,375 | $ | 31,912 | $ | — | $ | 555,925 | |||||||
| Loss/(gain) on sale of assets | (7,343) | (13,518) | 16 | — | (20,845) | ||||||||||||
| Selling, general and administrative expenses | 142,615 | 68,129 | 583 | 38,242 | 249,569 | ||||||||||||
| Depreciation and amortization | 148,271 | 59,115 | 24,055 | 7,616 | 239,057 | ||||||||||||
| Equity in net income of Diamond Green Diesel | — | — | 94,390 | — | 94,390 | ||||||||||||
| Segment operating income/(loss) | $ | 53,095 | $ | 73,649 | $ | 101,648 | $ | (45,858) | $ | 182,534 | |||||||
| Equity in net loss of unconsolidated subsidiaries | $ | (1,087) | $ | — | $ | — | $ | — | $ | (1,087) | |||||||
| Segment income/(loss) | $ | 52,008 | $ | 73,649 | $ | 101,648 | $ | (45,858) | $ | 181,447 | |||||||
| Segment EBITDA | $ | 201,366 | $ | 132,764 | $ | 31,313 | $ | (38,242) | $ | 327,201 | |||||||
| DGD Adjusted EBITDA (Darling's Share) | $ | — | $ | — | $ | 113,270 | $ | — | $ | 113,270 | |||||||
| Combined adjusted EBITDA | $ | 201,366 | $ | 132,764 | $ | 144,583 | $ | (38,242) | $ | 440,471 | |||||||
![]() | News Release November 3, 2020 Page 4 | ||||||||||
| September 26, | December 28, | |||||||||||||
| 2020 | 2019 | |||||||||||||
| ASSETS | (unaudited) | |||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 65,845 | $ | 72,935 | ||||||||||
| Restricted cash | 110 | 110 | ||||||||||||
| Accounts receivable, net | 373,583 | 406,338 | ||||||||||||
| Inventories | 406,805 | 362,957 | ||||||||||||
| Prepaid expenses | 52,359 | 46,599 | ||||||||||||
| Income taxes refundable | 3,940 | 3,317 | ||||||||||||
| Other current assets | 28,532 | 25,032 | ||||||||||||
| Total current assets | 931,174 | 917,288 | ||||||||||||
| Property, plant and equipment, net | 1,789,172 | 1,802,411 | ||||||||||||
| Intangible assets, net | 474,793 | 526,394 | ||||||||||||
| Goodwill | 1,239,343 | 1,223,291 | ||||||||||||
| Investment in unconsolidated subsidiaries | 742,875 | 689,354 | ||||||||||||
| Operating lease right-of-use assets | 142,269 | 124,726 | ||||||||||||
| Other assets | 45,598 | 47,400 | ||||||||||||
| Deferred income taxes | 15,762 | 14,394 | ||||||||||||
| $ | 5,380,986 | $ | 5,345,258 | |||||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Current portion of long-term debt | $ | 26,185 | $ | 90,996 | ||||||||||
| Accounts payable, principally trade | 206,998 | 239,252 | ||||||||||||
| Income taxes payable | 19,013 | 8,895 | ||||||||||||
| Current operating lease liabilities | 40,973 | 37,805 | ||||||||||||
| Accrued expenses | 330,385 | 311,391 | ||||||||||||
| Total current liabilities | 623,554 | 688,339 | ||||||||||||
| Long-term debt, net of current portion | 1,448,019 | 1,558,429 | ||||||||||||
| Long-term operating lease liabilities | 105,821 | 91,424 | ||||||||||||
| Other noncurrent liabilities | 102,559 | 115,785 | ||||||||||||
| Deferred income taxes | 265,844 | 247,931 | ||||||||||||
| Total liabilities | 2,545,797 | 2,701,908 | ||||||||||||
| Commitments and contingencies | ||||||||||||||
| Total Darling's stockholders' equity | 2,773,920 | 2,565,819 | ||||||||||||
| Noncontrolling interests | 61,269 | 77,531 | ||||||||||||
| Total stockholders' equity | $ | 2,835,189 | $ | 2,643,350 | ||||||||||
| $ | 5,380,986 | $ | 5,345,258 | |||||||||||
![]() | News Release November 3, 2020 Page 5 | ||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||
| $ Change | $ Change | |||||||||||||||||||||||||||||||||||||
| September 26, | September 28, | Favorable | September 26, | September 28, | Favorable | |||||||||||||||||||||||||||||||||
| 2020 | 2019 | (Unfavorable) | 2020 | 2019 | (Unfavorable) | |||||||||||||||||||||||||||||||||
| Net sales | $ | 850,569 | $ | 842,049 | $ | 8,520 | $ | 2,552,084 | $ | 2,504,477 | $ | 47,607 | ||||||||||||||||||||||||||
| Costs and expenses: | ||||||||||||||||||||||||||||||||||||||
| Cost of sales and operating expenses | 638,368 | 652,923 | 14,555 | 1,917,623 | 1,948,552 | 30,929 | ||||||||||||||||||||||||||||||||
Loss (gain) on sale of assets | 122 | (2,669) | (2,791) | 210 | (20,845) | (21,055) | ||||||||||||||||||||||||||||||||
Selling, general and administrative expenses | 89,993 | 83,549 | (6,444) | 276,379 | 249,569 | (26,810) | ||||||||||||||||||||||||||||||||
| Depreciation and amortization | 85,730 | 80,407 | (5,323) | 253,711 | 239,057 | (14,654) | ||||||||||||||||||||||||||||||||
| Total costs and expenses | 814,213 | 814,210 | (3) | 2,447,923 | 2,416,333 | (31,590) | ||||||||||||||||||||||||||||||||
| Equity in net income of Diamond Green Diesel | 91,099 | 32,020 | 59,079 | 252,411 | 94,390 | 158,021 | ||||||||||||||||||||||||||||||||
| Operating income | 127,455 | 59,859 | 67,596 | 356,572 | 182,534 | 174,038 | ||||||||||||||||||||||||||||||||
| Other expense: | ||||||||||||||||||||||||||||||||||||||
| Interest expense | (18,793) | (19,359) | 566 | (55,803) | (60,088) | 4,285 | ||||||||||||||||||||||||||||||||
| Debt extinguishment costs | — | — | — | — | (12,126) | 12,126 | ||||||||||||||||||||||||||||||||
| Foreign currency gain/(loss) | (1,239) | 466 | (1,705) | (709) | (654) | (55) | ||||||||||||||||||||||||||||||||
| Other expense, net | (1,912) | (2,614) | 702 | (5,278) | (7,158) | 1,880 | ||||||||||||||||||||||||||||||||
| Total other expense | (21,944) | (21,507) | (437) | (61,790) | (80,026) | 18,236 | ||||||||||||||||||||||||||||||||
Equity in net income/(loss) of unconsolidated subsidiaries | 906 | (665) | 1,571 | 2,467 | (1,087) | 3,554 | ||||||||||||||||||||||||||||||||
| Income before income taxes | 106,417 | 37,687 | 68,730 | 297,249 | 101,421 | 195,828 | ||||||||||||||||||||||||||||||||
| Income tax expense | 4,812 | 10,850 | 6,038 | 43,058 | 23,900 | (19,158) | ||||||||||||||||||||||||||||||||
| Net income | 101,605 | 26,837 | 74,768 | 254,191 | 77,521 | 176,670 | ||||||||||||||||||||||||||||||||
Net income attributable to noncontrolling interests | (480) | (1,116) | 636 | (2,117) | (7,530) | 5,413 | ||||||||||||||||||||||||||||||||
| Net income attributable to Darling | $ | 101,125 | $ | 25,721 | $ | 75,404 | $ | 252,074 | $ | 69,991 | $ | 182,083 | ||||||||||||||||||||||||||
| Basic income per share: | $ | 0.62 | $ | 0.16 | $ | 0.46 | $ | 1.55 | $ | 0.42 | $ | 1.13 | ||||||||||||||||||||||||||
| Diluted income per share: | $ | 0.61 | $ | 0.15 | $ | 0.46 | $ | 1.51 | $ | 0.42 | $ | 1.09 | ||||||||||||||||||||||||||
| Number of diluted common shares: | 166,997 | 168,266 | 166,974 | 168,453 | ||||||||||||||||||||||||||||||||||
![]() | News Release November 3, 2020 Page 6 | ||||||||||
| Nine Months Ended | |||||||||||
| Sept 26, | Sept 28, | ||||||||||
| Cash flows from operating activities: | 2020 | 2019 | |||||||||
| Net income | $ | 254,191 | $ | 77,521 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization | 253,711 | 239,057 | |||||||||
| Loss/(gain) on disposal of property, plant, equipment and other assets | 210 | (20,845) | |||||||||
| Gain on insurance proceeds from insurance settlements | — | (1,371) | |||||||||
| Deferred taxes | 13,362 | (4,765) | |||||||||
| Increase (decrease) in long-term pension liability | (7,960) | 1,122 | |||||||||
| Stock-based compensation expense | 19,202 | 18,543 | |||||||||
| Write-off deferred loan costs | 2,419 | 4,721 | |||||||||
| Deferred loan cost amortization | 4,242 | 4,435 | |||||||||
| Equity in net income of Diamond Green Diesel and other unconsolidated subsidiaries | (254,878) | (93,303) | |||||||||
| Distribution of earnings from Diamond Green Diesel and other unconsolidated subsidiaries | 207,165 | 57,118 | |||||||||
| Changes in operating assets and liabilities, net of effects from acquisitions: | |||||||||||
| Accounts receivable | 36,083 | 20,388 | |||||||||
| Income taxes refundable/payable | 8,282 | 8,058 | |||||||||
| Inventories and prepaid expenses | (43,980) | (34,371) | |||||||||
| Accounts payable and accrued expenses | (10,832) | (19,799) | |||||||||
| Other | (10,804) | 6,173 | |||||||||
| Net cash provided by operating activities | 470,413 | 262,682 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Capital expenditures | (184,919) | (245,092) | |||||||||
| Acquisition, net of cash acquired | — | (1,431) | |||||||||
| Investment in unconsolidated subsidiary | — | (2,000) | |||||||||
| Gross proceeds from disposal of property, plant and equipment and other assets | 1,291 | 15,402 | |||||||||
| Proceeds from insurance settlement | — | 1,371 | |||||||||
| Payments related to routes and other intangibles | (3,712) | (3,150) | |||||||||
| Net cash used by investing activities | (187,340) | (234,900) | |||||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from long-term debt | 24,085 | 511,985 | |||||||||
| Payments on long-term debt | (171,640) | (566,107) | |||||||||
| Borrowings from revolving credit facility | 390,971 | 325,485 | |||||||||
| Payments on revolving credit facility | (415,800) | (332,884) | |||||||||
| Net cash overdraft financing | (33,385) | 27,858 | |||||||||
| Deferred loan costs | (3,688) | (7,027) | |||||||||
| Issuance of common stock | 67 | 39 | |||||||||
| Repurchase of common stock | (55,044) | (11,740) | |||||||||
| Minimum withholding taxes paid on stock awards | (7,980) | (3,247) | |||||||||
| Acquisition of noncontrolling interest | (8,784) | — | |||||||||
| Distributions to noncontrolling interests | (6,253) | (4,500) | |||||||||
| Net cash provided by financing activities | (287,451) | (60,138) | |||||||||
| Effect of exchange rate changes on cash flows | (2,712) | (5,732) | |||||||||
| Net decrease in cash, cash equivalents and restricted cash | (7,090) | (38,088) | |||||||||
| Cash, cash equivalents and restricted cash at beginning of year | 73,045 | 107,369 | |||||||||
| Cash, cash equivalents and restricted cash at end of period | $ | 65,955 | $ | 69,281 | |||||||
| Supplemental disclosure of cash flow information: | |||||||||||
| Accrued capital expenditures | $ | (2,202) | $ | 3,978 | |||||||
| Cash paid during the period for: | |||||||||||
| Interest, net of capitalized interest | $ | 39,481 | $ | 49,727 | |||||||
| Income taxes, net of refunds | $ | 24,868 | $ | 21,475 | |||||||
| Non-cash operating activities: | |||||||||||
| Operating lease right of use asset obtained in exchange for new lease liabilities | $ | 44,479 | $ | 16,425 | |||||||
| Non-cash financing activities: | |||||||||||
| Debt issued for service contract assets | $ | 21 | $ | — | |||||||
![]() | News Release November 3, 2020 Page 7 | ||||||||||
| September 30, | December 31, | ||||||||||
| 2020 | 2019 | ||||||||||
| (unaudited) | |||||||||||
| Assets: | |||||||||||
| Total current assets | $ | 465,669 | $ | 668,026 | |||||||
| Property, plant and equipment, net | 1,039,802 | 713,489 | |||||||||
| Other assets | 32,813 | 30,710 | |||||||||
| Total assets | $ | 1,538,284 | $ | 1,412,225 | |||||||
| Liabilities and members' equity: | |||||||||||
| Total current portion of long term debt | $ | 506 | $ | 341 | |||||||
| Total other current liabilities | 98,618 | 75,802 | |||||||||
| Total long term debt | 8,839 | 8,742 | |||||||||
| Total other long term liabilities | 3,875 | 4,422 | |||||||||
| Total members' equity | 1,426,446 | 1,322,918 | |||||||||
| Total liabilities and members' equity | $ | 1,538,284 | $ | 1,412,225 | |||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||
| $ Change | $ Change | |||||||||||||||||||||||||||||||||||||
| September 30, | September 30, | Favorable | September 30, | September 30, | Favorable | |||||||||||||||||||||||||||||||||
| 2020 | 2019 | (Unfavorable) | 2020 | 2019 | (Unfavorable) | |||||||||||||||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||||||||||||||
| Operating revenues | $ | 346,276 | $ | 262,118 | $ | 84,158 | $ | 1,000,717 | $ | 859,647 | $ | 141,070 | ||||||||||||||||||||||||||
| Expenses: | ||||||||||||||||||||||||||||||||||||||
Total costs and expenses less depreciation, amortization and accretion expense | 153,406 | 183,022 | 29,616 | 462,364 | 633,109 | 170,745 | ||||||||||||||||||||||||||||||||
Depreciation, amortization and accretion expense | 10,772 | 15,242 | 4,470 | 33,660 | 38,574 | 4,914 | ||||||||||||||||||||||||||||||||
| Total costs and expenses | 164,178 | 198,264 | 34,086 | 496,024 | 671,683 | 175,659 | ||||||||||||||||||||||||||||||||
| Operating income | 182,098 | 63,854 | 118,244 | 504,693 | 187,964 | 316,729 | ||||||||||||||||||||||||||||||||
| Other income | 415 | 506 | (91) | 1,076 | 1,781 | (705) | ||||||||||||||||||||||||||||||||
| Interest and debt expense, net | (315) | (320) | 5 | (947) | (965) | 18 | ||||||||||||||||||||||||||||||||
| Net income | $ | 182,198 | $ | 64,040 | $ | 118,158 | $ | 504,822 | $ | 188,780 | $ | 316,042 | ||||||||||||||||||||||||||
![]() | News Release November 3, 2020 Page 8 | ||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| Adjusted EBITDA | September 26, | September 28, | September 26, | September 28, | ||||||||||||||||||||||
| (U.S. dollars in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
| Net income attributable to Darling | $ | 101,125 | $ | 25,721 | $ | 252,074 | $ | 69,991 | ||||||||||||||||||
| Depreciation and amortization | 85,730 | 80,407 | 253,711 | 239,057 | ||||||||||||||||||||||
| Interest expense | 18,793 | 19,359 | 55,803 | 60,088 | ||||||||||||||||||||||
| Income tax expense | 4,812 | 10,850 | 43,058 | 23,900 | ||||||||||||||||||||||
| Foreign currency loss/(gain) | 1,239 | (466) | 709 | 654 | ||||||||||||||||||||||
| Other expense, net | 1,912 | 2,614 | 5,278 | 7,158 | ||||||||||||||||||||||
| Debt extinguishment costs | — | — | — | 12,126 | ||||||||||||||||||||||
| Equity in net income of Diamond Green Diesel | (91,099) | (32,020) | (252,411) | (94,390) | ||||||||||||||||||||||
| Equity in net (income)/loss of unconsolidated subsidiaries | (906) | 665 | (2,467) | 1,087 | ||||||||||||||||||||||
| Net income attributable to noncontrolling interests | 480 | 1,116 | 2,117 | 7,530 | ||||||||||||||||||||||
| Adjusted EBITDA (Non-GAAP) | $ | 122,086 | $ | 108,246 | $ | 357,872 | $ | 327,201 | ||||||||||||||||||
| Foreign currency exchange impact | (3,702) | (1) | — | 407 | (2) | — | ||||||||||||||||||||
| Pro forma Adjusted EBITDA to Foreign Currency (Non-GAAP) | $ | 118,384 | $ | 108,246 | $ | 358,279 | $ | 327,201 | ||||||||||||||||||
| DGD Joint Venture Adjusted EBITDA (Darling's share) | $ | 96,435 | $ | 39,548 | $ | 269,177 | $ | 113,270 | ||||||||||||||||||
| Darling plus Darling's share of DGD Joint Venture Adjusted EBITDA | $ | 218,521 | $ | 147,794 | $ | 627,049 | $ | 440,471 | ||||||||||||||||||
| (1) The average rate assumption used in the calculation was the actual fiscal average rate for the three months ended September 26, 2020 of €1.00:USD$1.17 and CAD$1.00:USD$0.75 as compared to the average rate for the three months ended September 28, 2019 of €1.00:USD$1.11 and CAD$1.00:USD $0.76, respectively. (2) The average rate assumption used in the calculation was the actual fiscal average rate for the nine months ended September 26, 2020 of €1.00:USD$1.12 and CAD$1.00:USD$0.74 as compared to the average rate for the nine months ended September 28, 2019 of €1.00:USD$1.12 and CAD$1.00:USD$0.75, respectively. | ||||||||||||||||||||||||||
![]() | News Release November 3, 2020 Page 9 | ||||||||||
![]() | News Release November 3, 2020 Page 10 | ||||||||||