DAR Income Statement

Annual Quarterly

* In Millions (except for per share items) of USD

Period Ending:	2023 12-30	2022 12-31	2021 12-31	2020 12-31	2019 12-28	2018 12-29	2017 12-30	2016 12-31	2015 12-31	2014 12-31	2013 12-28	2012 12-29	2011 12-31	2010 12-31	2009 12-31	2008 12-31	2007 12-29	2006 12-30	2005 12-31	2004 12-31	2003 12-31	2002 12-28	2001 12-29	2000 12-30	1999 12-31	1998 12-31	1997 12-31	1996 12-28	1995 12-31	1994 12-31
Report Filing:	2024-02-28	2023-02-27	2022-03-01	2021-03-02	2020-02-25	2019-02-27	2018-02-27	2017-02-28	2016-03-01	2015-03-04	2014-02-26	2013-02-27	2012-02-29	2011-03-02	2010-03-03	2009-03-04	2008-02-27	2007-03-15	2006-03-16	2005-03-17	2004-03-29	2003-03-26	2002-03-15	2001-03-30	2000-03-31	1999-03-31	1998-03-31	1997-03-27	1995-12-31	1994-12-31
Revenue	6752524000	6532204000	4741369000	3571923000	3363905000	3387726000	3662251000	3398115000	3397446000	3956443000	1723550000	1701429000	1797249000	724909000	597806000	807492000	645313000	406990000	308867000	320229000	324429000	262236000	255974000	242795000	258600000	337000000	498400000	488900000	421600000	354300000
Cost of Revenue	5646917000	5002609000	3499385000	2688815000	2589085000	2647083000	2875851000	2641734000	2654025000	3123171000	1261101000	1232604000	1267599000	531648000	440111000	614708000	483453000	321416000	241707000	237925000	246061000	194559000	196778000	190283000	212300000	283800000	404200000	395000000	336200000	282900000
Gross Profit	1105607000	1529595000	1241984000	883108000	774820000	740643000	786400000	756381000	743421000	833272000	462449000	468825000	529650000	193261000	157695000	192784000	161860000	85574000	67160000	82304000	78368000	67677000	59196000	52512000	46300000	53200000	94200000	93900000	85400000	71400000
Operating Expenses	549594000	500527000	357514000	452172000	298999000	645421000	649587000	604314000	600777000	668764000	292883000	237084000	215044000	110748000	86756000	100108000	81213000	66335000	51027000	51733000	51104000	46720000	55228000	57917000	58300000	65500000	72300000	66400000	49300000	45600000
Research & Development	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
Selling, General and Administrative	549594000	436608000	391538000	378496000	358523000	309264000	347487000	314005000	322574000	374580000	170825000	151713000	136135000	68042000	61530000	59761000	57999000	45649000	35240000	36509000	35971000	30294000	28594000	26736000	26800000	33100000	38600000	38800000	26700000	25700000
Other Operating Expenses	0	63919000	-34024000	73676000	-59524000	336157000	302100000	290309000	278203000	294184000	122058000	85371000	78909000	42706000	25226000	40347000	23214000	20686000	15787000	15224000	15133000	16426000	26634000	31181000	31500000	32400000	33700000	27600000	22600000	19900000
Operating Income	556013000	1029068000	884470000	430936000	475821000	95222000	136813000	152067000	142644000	164508000	169566000	231741000	314606000	82513000	70939000	92676000	80647000	19239000	16133000	30571000	27264000	20957000	3968000	-5405000	-12000000	-12300000	21900000	27500000	36100000	25800000
Net Interest(Non Operating)	-259223000	0	0	0	0	-86429000	-88926000	-94187000	-105530000	-135416000	-38108000	-24054000	-37163000	-8737000	-3105000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Income	0	125566000	62077000	72686000	78674000	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
Interest Expense	259223000	125566000	62077000	72686000	78674000	86429000	88926000	94187000	105530000	135416000	38108000	24054000	37163000	8737000	3105000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity & Other Income/(Expense)	423167000	-135350000	-63074000	-77317000	-95387000	109182000	16313000	64659000	61666000	52360000	32220000	-902000	-5149000	-3433000	-955000	-2760000	-5615000	-11866000	-5254000	-7058000	1573000	-4408000	-15813000	-184000	-13700000	-13800000	-13500000	-12500000	-13000000	-15000000
Income Before Tax	719957000	893718000	821396000	353619000	380434000	117975000	64200000	122539000	98780000	81452000	163678000	206785000	272294000	70343000	66879000	89916000	75032000	7373000	10879000	23513000	28837000	16549000	-11845000	-5589000	-25700000	-26100000	8400000	15000000	23100000	10800000
Income Tax Expense	59568000	146626000	164106000	53289000	59467000	12031000	-69154000	15315000	13501000	13141000	54711000	76015000	102876000	26100000	25089000	35354000	29499000	2266000	3184000	9245000	10646000	7183000	15813000	13784000	-10000000	-9300000	3000000	7300000	8700000	3400000
Income Attributable to Non-Controlling Interest	12663000	9402000	6376000	3511000	8367000	4448000	4886000	4911000	6748000	4096000	0	0	0	0	0	0	0	0	-46000	376000	0	403000	-15813000	-184000	300000	15300000	0	0	0	0
Net Income	647726000	737690000	650914000	296819000	312600000	101496000	128468000	102313000	78531000	64215000	108967000	130770000	169418000	44243000	41790000	54562000	45533000	5107000	7741000	13892000	18191000	8963000	-11845000	-19189000	-16000000	-32100000	5400000	7700000	14400000	7400000
Depreciation and Amortization	502015000	437758000	318805000	386430000	298685000	321192000	302100000	289908000	269904000	269517000	98787000	85371000	78909000	31908000	25226000	24433000	23214000	20686000	16388000	15224000	15133000	16426000	26634000	31181000	31500000	32400000	33700000	27600000	22600000	19900000
EBITDA	1058028000	1466826000	1203275000	817366000	774506000	416414000	438913000	441975000	412548000	434025000	268353000	317112000	393515000	114421000	96165000	117109000	103861000	39925000	32521000	45795000	42397000	37383000	30602000	25776000	19500000	20100000	55600000	55100000	58700000	45700000
Earnings Per Share (EPS)	4.05	4.58	4.01	1.83	1.9	0.62	0.78	0.62	0.48	0.39	0.91	1.11	1.47	0.53	0.51	0.67	0.56	0.07	0.12	0.22	0.29	0.18	-0.76	-1.23	-1.03	-2.06	0.35	0.5	0.95	0.49
Diluted Earnings Per Share	3.99	4.49	3.9	1.78	1.86	0.6	0.77	0.62	0.48	0.39	0.91	1.11	1.47	0.53	0.51	0.66	0.56	0.07	0.12	0.22	0.29	0.18	-0.76	-1.23	-1.03	-2.06	0.33	0.46	0.9	0.49
Weighted Average Shares Outstanding	159861000	161000000	162454000	162572000	164633000	164789000	164752000	164600000	165031000	164627000	119526000	117592000	114924000	82854000	82142000	81685000	81308929	72957143	64508333	63145455	59620690	44272222	15585526	15600813	15533981	15582524	15428571	15400000	15157895	15102041
Diluted Weighted Average Shares Outstanding	162387000	164121000	167096000	167208000	168378000	167910000	166730000	165212000	165119000	165059000	119924000	118089000	115525000	83243000	82475000	82246000	81308929	72957143	64567000	64623077	61642857	44272222	15585526	15659756	15533981	15582524	16363636	16739130	16000000	15102041

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.