Darling International Inc.

(NYSE:DAR)

View:
Quarterly Data
Annual Data
Note: All numbers in thousands

	Jun 30, 2008	Mar 31, 2008	Dec 31, 2007	Sep 30, 2007
Assets
Current Assets
Cash & Equivalents	44,596	38,881	16,335	5,873
Restricted Cash	331	409	433	440
Marketable Securities	—	—	—	—
Accounts Receivable	65,078	58,518	59,401	54,582
Loans Receivable	—	—	—	—
Other Receivable	—	—	—	—
Receivables	65,078	58,518	59,401	54,582
Raw Materials	—	—	—	—
Work in Progress	—	—	—	—
Purchased Components	—	—	—	—
Finished Goods	—	—	19,678	—
Other Inventories	30,300	27,959	2,803	20,623
Inventories Adjustments and Allowances	—	—	—	—
Inventories	30,300	27,959	22,481	20,623
Prepaid Expenses	—	—	—	—
Current Deferred Income Taxes	4,128	4,302	8,026	8,274
Other Current Assets	7,559	5,829	8,417	12,776
Total Current Assets	151,992	135,898	115,093	102,568
Land and Improvements	—	—	17,501	—
Building and Improvements	—	—	45,684	—
Machinery Furniture and Equipment	—	—	259,858	—
Construction in Progress	—	—	4,799	—
Other Fixed Assets	338,757	327,860	—	323,831
Total Fixed Assets	338,757	327,860	327,842	323,831
Gross Fixed Assets	338,757	327,860	327,842	323,831
Accumulated Depreciation and Depletion	206,059	199,157	199,157	195,156
Net Fixed Assets	132,698	128,703	128,685	128,675
Intangibles	26,624	27,830	29,037	30,239
Cost in Excess	71,856	71,856	71,856	71,856
Non Current Deferred Income Taxes	—	—	—	—
Other Non Current Assets	6,092	6,256	6,667	6,128
Total Non Current Assets	237,270	234,645	236,245	236,898
Total Assets	389,262	370,543	351,338	339,466
Liabilities
Current Liabilities
Accounts Payable	30,491	26,909	24,879	23,239
Notes Payable	—	—	—	—
Short Term Debt	5,000	5,000	6,250	5,000
Accrued Expenses	39,648	48,799	49,579	45,262
Accrued Liabilities	—	—	—	—
Deferred Revenues	—	—	—	—
Current Deferred Income Tax Liabilities	—	—	—	—
Other Current Liabilities	—	—	—	—
Total Current Liabilities	75,139	80,708	80,708	73,501
Non Current Liabilities
Long Term Debt	36,250	37,500	37,500	49,750
Capital Lease Obligations	—	—	—	—
Deferred Income Tax Liabilities	2,342	495	4,921	1,571
Other Non Current Liabilities	26,019	28,833	27,225	31,113
Minority Interest Liabilities	—	—	—	—
Preferred Securities of Subsidiary Trust Liabilities	—	—	—	—
Preferred Equity Outside Stock Equity	—	—	—	—
Total Non Current Liabilities	139,750	147,536	150,354	155,935
Total Liabilities	64,611	66,828	69,646	82,434
Shareholders' Equity
Preferred Stock Equity	—	—	—	—
Common Stock Equity	249,512	223,007	200,984	183,531
Common Par	822	817	815	815
Additional Paid in Capital	156,981	153,581	152,264	151,932
Cumulative Translation Adjustment	—	—	—	—
Retained Earnings	103,590	79,511	58,050	43,679
Treasury Stock	-3,520	-1,614	-1,547	-1,547
Other Equity Adjustments	-8,361	-9,288	-8,598	-11,348
Total Capitalization	285,762	260,507	238,484	233,281
Cash Flow	95,323	80,676	68,747	60,259
Working Capital	76,853	55,190	34,385	29,067
Free Cash Flow	28,442	23,033	49,893	29,226
Invested Capital	285,762	260,507	238,484	233,281
Total Equity	249,512	223,007	200,984	183,531
Total Liabilities and Stock Equity	389,262	370,543	351,338	339,466

	Dec 31, 2007	Dec 31, 2006	Dec 31, 2005	Dec 31, 2004
Assets
Current Assets
Cash & Equivalents	16,335	5,281	36,000	39,628
Restricted Cash	433	480	2,349	—
Marketable Securities	—	—	—	—
Accounts Receivable	59,401	42,381	25,886	26,675
Loans Receivable	—	—	—	—
Other Receivable	—	—	—	—
Receivables	59,401	42,381	25,886	26,675
Raw Materials	—	—	—	—
Work in Progress	—	—	—	—
Purchased Components	—	—	—	—
Finished Goods	19,678	11,909	4,904	4,099
Other Inventories	2,803	2,653	1,697	1,901
Inventories Adjustments and Allowances	—	—	—	—
Inventories	22,481	14,562	6,601	6,000
Prepaid Expenses	—	—	6,231	3,740
Current Deferred Income Taxes	8,026	6,921	6,002	4,080
Other Current Assets	8,417	5,036	6	850
Total Current Assets	115,093	74,661	83,075	80,973
Land and Improvements	17,501	17,971	11,234	9,552
Building and Improvements	45,684	44,450	31,149	28,627
Machinery Furniture and Equipment	259,858	250,662	209,930	202,969
Construction in Progress	4,799	3,127	6,136	603
Other Fixed Assets	—	—	—	—
Total Fixed Assets	327,842	316,210	258,449	241,751
Gross Fixed Assets	327,842	316,210	258,449	241,751
Accumulated Depreciation and Depletion	199,157	184,061	173,271	166,353
Net Fixed Assets	128,685	132,149	85,178	75,398
Intangibles	29,037	33,657	—	4,429
Cost in Excess	71,856	71,856	4,429	—
Non Current Deferred Income Taxes	—	1,800	—	—
Other Non Current Assets	6,667	6,683	18,090	22,009
Total Non Current Assets	236,245	246,145	107,697	101,836
Total Assets	351,338	320,806	190,772	182,809
Liabilities
Current Liabilities
Accounts Payable	24,879	17,471	12,264	8,144
Notes Payable	—	—	—	—
Short Term Debt	6,250	5,004	5,026	5,030
Accrued Expenses	49,579	34,319	25,341	28,005
Accrued Liabilities	—	—	37	—
Deferred Revenues	—	—	—	—
Current Deferred Income Tax Liabilities	—	—	—	—
Other Current Liabilities	—	—	—	192
Total Current Liabilities	80,708	56,796	42,668	41,371
Non Current Liabilities
Long Term Debt	37,500	78,000	44,502	49,528
Capital Lease Obligations	—	—	—	—
Deferred Income Tax Liabilities	4,921	—	2,550	4,478
Other Non Current Liabilities	27,225	34,685	27,372	20,197
Minority Interest Liabilities	—	—	—	—
Preferred Securities of Subsidiary Trust Liabilities	—	—	—	—
Preferred Equity Outside Stock Equity	—	—	—	—
Total Non Current Liabilities	150,354	169,479	117,092	115,574
Total Liabilities	69,646	112,685	74,424	74,203
Shareholders' Equity
Preferred Stock Equity	—	—	—	—
Common Stock Equity	200,984	151,325	73,680	67,235
Common Par	815	809	644	639
Additional Paid in Capital	152,264	150,045	79,370	77,393
Cumulative Translation Adjustment	—	—	—	—
Retained Earnings	58,050	12,376	4,447	-3,294
Treasury Stock	-1,547	-172	-172	-172
Other Equity Adjustments	-8,598	-11,733	-10,609	-7,331
Total Capitalization	238,484	229,325	118,182	116,763
Cash Flow	68,747	25,793	24,129	29,116
Working Capital	34,385	17,867	40,407	39,602
Free Cash Flow	49,893	-63,134	3,178	23,571
Invested Capital	238,484	229,325	118,182	116,763
Total Equity	200,984	151,325	73,680	67,235
Total Liabilities and Stock Equity	351,338	320,804	190,772	182,809