Earnings quality appears masked by accruals, as demonstrated by an extreme OCF/NI ratio of 11.59x in 2025Q3, while capital intensity remains elevated with CapEx/Revenue ratios frequently exceeding 6%.
| Metric | TTM | Jan'26 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 963.72M | 1.06B | 839.29M | 899.26M | 813.74M | 704.42M | 624.65M | 362.62M | 398.62M | 410.44M | 391M | 420.96M | 275.17M | 210.72M | 249.54M | 240.86M | 81.51M | 79.19M | 91.95M | 65.71M | 28.83M | 24.58M | 38.12M | 27.82M | 34.03M | 5.61M | 16.24M | 800K | 25.5M | 27.9M | 45.7M |
| Operating CF Margin % | - | 17.26% | 14.69% | 13.25% | 12.46% | 14.86% | 17.49% | 10.78% | 11.77% | 11.21% | 11.51% | 12.41% | 6.96% | 11.69% | 14.67% | 13.4% | 11.24% | 13.25% | 11.39% | 10.18% | 7.08% | 7.96% | 11.9% | 8.58% | 12.98% | 2.19% | 6.69% | 0.31% | 7.57% | 5.6% | 9.35% |
| Operating CF Growth % | 128.07% | 26.26% | -6.67% | 10.51% | 15.52% | 12.77% | 72.26% | -9.03% | -2.88% | 4.97% | -7.12% | 52.98% | 30.59% | -15.56% | 3.6% | 195.5% | 2.93% | -13.88% | 39.94% | 127.9% | 17.28% | -35.51% | 37.02% | -18.25% | 506.41% | -65.45% | 1930.38% | -96.86% | -8.6% | -38.95% | 33.63% |
| Net Income | 223.28M | 62.8M | 285.85M | 660.39M | 747.09M | 657.29M | 300.33M | 320.97M | 105.94M | 133.35M | 107.22M | 85.28M | 68.31M | 108.97M | 130.77M | 169.42M | 44.24M | 41.79M | 54.56M | 45.53M | 5.11M | 7.74M | 13.89M | 18.19M | 9.29M | -11.11M | -15.86M | -16M | -32.1M | 5.4M | 7.7M |
| Depreciation & Amortization | 146.62M | 508.5M | 503.82M | 502.01M | 394.72M | 316.39M | 350.18M | 325.51M | 321.19M | 302.1M | 289.91M | 269.9M | 269.52M | 98.79M | 85.37M | 78.91M | 31.91M | 25.23M | 24.43M | 23.21M | 20.69M | 16.39M | 15.22M | 15.12M | 16.41M | 24.9M | 26.86M | 32.9M | 32.4M | 29.8M | 26.4M |
| Stock-Based Compensation | 2.93M | 21.8M | 20.92M | 33.16M | 25M | 21.84M | 23.22M | 21.01M | 18.78M | 17.6M | 10.33M | 8.99M | 20.81M | 9.43M | 8.9M | 3.93M | 2.15M | 768K | 800K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -2.88M | -79.07M | -186.39M | -22.24M | 46.73M | 96.81M | 15.81M | 20.53M | -16.97M | -98.81M | -11.53M | 7.81M | -21.22M | 24.59M | 10.34M | 24.7M | 2.4M | 14.65M | -12.43M | 5.62M | -3.93M | -3.85M | 779K | 1.72M | 2.19M | 0 | 0 | -9.9M | -9.3M | -1.6M | -100K |
| Other Non-Cash Items | 587.88M | 502.81M | -40.23M | -221.88M | -258.78M | -353.16M | -70.88M | -299.14M | -43.52M | 9.36M | -31.41M | -30.1M | -45.72M | -43.96M | 6.05M | 9.54M | 2.92M | -12.27M | 22.56M | 1.23M | 7.49M | 2.35M | 2.83M | -2.03M | -685K | -1M | 1.85M | -1.7M | 17.8M | 1.7M | -400K |
| Working Capital Changes | -37.35M | 42.87M | 255.32M | -52.18M | -141.03M | -34.74M | 5.99M | -26.25M | 13.2M | 46.83M | 26.47M | 79.07M | -16.52M | 12.9M | 8.11M | -45.64M | -2.11M | 9.02M | 2.03M | -9.89M | -526K | 1.95M | 5.4M | -5.18M | 6.83M | -7.18M | 3.39M | -4.5M | 16.7M | -7.4M | 12.1M |
| Change in Receivables | -44.95M | -50.09M | 179.84M | -10.83M | -56.54M | -79.95M | 22.36M | -26.09M | -6.35M | 3.48M | -22.8M | 8.21M | 982K | 4.42M | -2.32M | 6.18M | -22.54M | 5.5M | 7.73M | -17.02M | -2.79M | 793K | 2.7M | -5.28M | -380K | -1.88M | -4.85M | -400K | 12.6M | 3.3M | 100K |
| Change in Inventory | 11.83M | 27.37M | 163.78M | 49.58M | -130.17M | -72.92M | -18.67M | -39.11M | 2.39M | -15.02M | 15.34M | 34.54M | -11.19M | 2.06M | -15.17M | -5.76M | -4.66M | 4.29M | -398K | -7.73M | 867K | -3.07M | 2.62M | -367K | 111K | -746K | 2.25M | 2.1M | 700K | -3.5M | 2.9M |
| Change in Payables | 19.94M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -958.35M | -720.28M | -498.9M | -1.68B | -2.42B | -490.26M | -310.63M | -338.07M | -342.42M | -284.05M | -243.19M | -229.67M | -2.32B | -895.42M | -153.83M | -83.68M | -783.64M | -55.71M | -52.39M | -15.6M | -91.23M | -20.64M | -13.15M | -11.94M | -8.08M | -9.28M | -3.91M | 21.8M | -13.2M | -27.4M | -70.9M |
| Capital Expenditures | -188.22M | -380.49M | -332.48M | -557M | -392.8M | -274.4M | -283.93M | -363.15M | -325.78M | -281.3M | -243.55M | -233.69M | -240.21M | -120.73M | -115.55M | -60.15M | -26.09M | -23.64M | -37.62M | -15.81M | -11.8M | -21.41M | -13.31M | -11.59M | -13.43M | -8.85M | -7.29M | -9.9M | -15M | -24.5M | -26.4M |
| CapEx % of Revenue | 2.98% | 6.2% | 5.82% | 8.21% | 6.01% | 5.79% | 7.95% | 10.8% | 9.62% | 7.68% | 7.17% | 6.89% | 6.07% | 6.7% | 6.79% | 3.35% | 3.6% | 3.95% | 4.66% | 2.45% | 2.9% | 6.93% | 4.16% | 3.57% | 5.12% | 3.46% | 3% | 3.83% | 4.45% | 4.92% | 5.4% |
| Acquisitions | -35.42M | -26.59M | -206.74M | -1.17B | -2.04B | -195.51M | -29.79M | -3.43M | -119.98M | -16.89M | -8.51M | -377K | -2.09B | -779.03M | -46.42M | -25.06M | -758.18M | -33.99M | -15.88M | 0 | -80.17M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -457.11M | 15.03M | 40.32M | 49.76M | 13.44M | -20.36M | 3.09M | 24.84M | 20.58M | 14.14M | 8.87M | 4.4M | 10.81M | 4.34M | 8.14M | 1.53M | 624K | 1.91M | 1.1M | 217K | 739K | 768K | 161K | -357K | 5.36M | -429K | 3.38M | 31.7M | 1.8M | -2.9M | -44.5M |
| Cash from Financing | 30.39M | -337.89M | -399.56M | 876.29M | 1.68B | -221.36M | -306.99M | -54.88M | -47.58M | -154.85M | -183.87M | -139.59M | 1.28B | 1.46B | -31.39M | -137.45M | 653.15M | -6.11M | -5.08M | -39.06M | 31.68M | -5.2M | -12.53M | -6.51M | -14.19M | 3.82M | -10.65M | -33.1M | -2.9M | -9.8M | 25.8M |
| Debt Issued (Net) | 187.47M | -198.99M | -346.81M | 959.41M | 1.87B | 3.02M | -220.76M | -17.63M | -25.62M | -122.38M | -171.78M | -108.28M | 1.33B | 632.36M | -30.03M | -430.01M | 677.49M | -5.02M | -6.25M | -39.25M | 33.48M | -5.21M | 771K | -6.5M | -10.83M | 10.53M | -8.49M | -30.3M | -2.4M | -7.6M | 25.3M |
| Equity Issued (Net) | 36.89M | -34.26M | -33.83M | -52.94M | -125.53M | -167.66M | -54.98M | -19.22M | 182K | 22K | -4.81M | -5.74M | 416K | 840.56M | 72K | 293.12M | 35K | 11K | 303K | 517K | 29K | 54K | -9.85M | 2.01M | 0 | 0 | 0 | 0 | 100K | 300K | 600K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 34.67M | -34.67M | -34.27M | -52.94M | -125.53M | -167.71M | -55.04M | -19.26M | 0 | 0 | -5M | -5.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -193.97M | -104.64M | -18.93M | -30.18M | -68.26M | -56.73M | -31.25M | -18.03M | -22.14M | -32.5M | -7.27M | -25.57M | -55.9M | -15.47M | -1.43M | -555K | -24.37M | -1.09M | 866K | -319K | -1.83M | -41K | -2.21M | -2.02M | -3.36M | -6.7M | -2.16M | -2.8M | -600K | -2.5M | -100K |
| Net Change in Cash | 10.7M | -8.2M | -47.14M | 114.28M | 81.1M | -12.65M | 8.68M | -34.32M | 453K | -7.94M | -42.36M | 48.1M | -762.07M | 767.61M | 64.31M | 19.73M | -48.98M | 17.37M | 34.48M | 11.05M | -30.72M | -1.25M | 12.45M | 9.37M | 11.77M | 159K | 1.68M | -10.5M | 9.4M | -9.3M | -11.6M |
| Free Cash Flow | 551.44M | 679.23M | 506.81M | 342.26M | 420.94M | 430.02M | 340.73M | -528K | 72.84M | 129.13M | 147.45M | 187.27M | 34.97M | 89.99M | 133.99M | 180.71M | 55.42M | 55.55M | 54.34M | 49.89M | 17.03M | 3.18M | 24.81M | 16.24M | 20.6M | -3.23M | 8.96M | -9.1M | 10.5M | 3.4M | 19.3M |
| FCF Margin % | 8.74% | 11.06% | 8.87% | 5.04% | 6.44% | 9.07% | 9.54% | -0.02% | 2.15% | 3.53% | 4.34% | 5.52% | 0.88% | 4.99% | 7.88% | 10.05% | 7.65% | 9.29% | 6.73% | 7.73% | 4.18% | 1.03% | 7.75% | 5% | 7.86% | -1.26% | 3.69% | -3.52% | 3.12% | 0.68% | 3.95% |
| FCF Growth % | 5.5% | 34.02% | 48.08% | -18.69% | -2.11% | 26.21% | 64631.44% | -100.72% | -43.6% | -12.42% | -21.26% | 435.57% | -61.15% | -32.84% | -25.86% | 226.06% | -0.22% | 2.23% | 8.9% | 192.94% | 435.93% | -87.19% | 52.81% | -21.18% | 736.75% | -136.12% | 198.42% | -186.67% | 208.82% | -82.38% | 101.04% |
| FCF per Share | 3.42 | 4.24 | 3.14 | 2.11 | 2.56 | 2.57 | 2.04 | -0.00 | 0.43 | 0.77 | 0.89 | 1.13 | 0.21 | 0.75 | 1.13 | 1.56 | 0.67 | 0.67 | 0.66 | 0.61 | 0.23 | 0.05 | 0.38 | 0.26 | 0.32 | -0.21 | 0.57 | -0.59 | 0.67 | 0.21 | 1.15 |
| FCF Conversion (FCF/Net Income) | 2.47x | 16.87x | 3.01x | 1.39x | 1.10x | 1.08x | 2.10x | 1.16x | 3.93x | 3.19x | 3.82x | 5.36x | 4.29x | 1.93x | 1.91x | 1.42x | 1.84x | 1.89x | 1.69x | 1.44x | 5.65x | 3.18x | 2.67x | 1.53x | 3.80x | -0.47x | -0.85x | -0.05x | -0.79x | 5.17x | 5.94x |
| Interest Paid | 107.55M | 0 | 243.68M | 261.32M | 113.36M | 58.45M | 66.22M | 79.13M | 75.01M | 78.23M | 82.09M | 78.98M | 104.83M | 21.55M | -20.18M | 28.69M | 7.74M | 2.69M | 3.02M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 42.23M | 0 | 102.68M | 152.67M | 113.01M | 46.4M | 36.78M | 29.78M | 33.16M | 26.3M | 23.22M | 3.04M | 28.32M | 31.41M | -43.49M | 88.24M | 28.11M | 2.24M | 44.25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Commodity spread and policy volatility
As reported in financial statements, Darling Ingredients consistently generates operating cash flow significantly exceeding net income, with the OCF/NI ratio reaching an extreme 11.59x in 2025Q3, suggesting that reported net income is a poor proxy for the company's actual cash-generating capacity in the current environment.
The persistent divergence between net income and operating cash flow indicates that non-cash charges, likely related to the equity-method accounting of the Diamond Green Diesel joint venture and depreciation, are heavily distorting bottom-line results. Investors should monitor this gap closely, as it implies that the company's reported profitability may be structurally understated relative to its underlying cash-generative potential.
Based on recent quarterly filings, Darling Ingredients' free cash flow margins have exhibited extreme volatility, ranging from a low of 2.6% in 2023Q4 to a peak of 16.5% in 2025Q4, underscoring the sensitivity of cash generation to fluctuating commodity spreads and renewable fuel credit pricing.
The erratic nature of free cash flow suggests that the company's ability to convert operations into liquid capital is highly dependent on external market conditions rather than internal efficiency. This inconsistency warrants further investigation into whether the current cash flow trajectory can support the company's debt-heavy capital structure during periods of margin compression.
According to historical data, Darling Ingredients maintains a high capital intensity, with CapEx/Revenue ratios frequently exceeding 6% and peaking at 10.8% in 2023Q4, indicating that the company must continuously reinvest significant capital to maintain its complex global rendering and processing infrastructure.
The high level of capital expenditure appears necessary to sustain the company's route density and regulatory compliance across its diverse facility footprint. Analysts should consider whether this level of spending is purely for maintenance or if it represents a strategic attempt to defend market share against smaller, more agile competitors.
As evidenced by quarterly cash flow data, working capital changes have been highly erratic, swinging from a significant cash inflow of $177.2M in 2024Q1 to a cash outflow of $39.2M in 2026Q1, highlighting the company's vulnerability to timing differences in inventory and receivables management.
These dramatic shifts in working capital suggest that the company's cash position is susceptible to the cyclical nature of raw material procurement and the timing of credit realizations. Investors should monitor these fluctuations as they may indicate underlying challenges in managing inventory levels effectively during periods of volatile commodity demand.
Quick answers to the most common questions about buying DAR stock.
Darling Ingredients Inc. (DAR) generated $1.06B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Darling Ingredients Inc. (DAR) generated $679.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Darling Ingredients Inc. (DAR) spent $380.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Darling Ingredients Inc. (DAR) spent $34.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.