DARLING INTERNATIONAL INC
10-Q, 1999-11-16
FATS & OILS
Previous: PROTECTION ONE ALARM MONITORING INC, 8-K, 1999-11-16
Next: TREASURE BAY GAMING & RESORTS INC, 10-Q, 1999-11-16




                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-Q

(Mark One)
/X/  QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934
                  For the quarterly period ended October 2, 1999

                                       OR

/  /  TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
          EXCHANGE ACT OF 1934
                  For the transition period from _______ to _______

                         Commission File Number 0-24620


                           DARLING INTERNATIONAL INC.
             (Exact name of registrant as specified in its charter)


DELAWARE                                                 36-2495346
(State or other jurisdiction                             (I.R.S. Employer
  of incorporation or organization)                        Identification No.)


                  251   O'CONNOR  RIDGE BLVD.,  SUITE 300,  IRVING,  TEXAS 75038
                        (Address of principal
                               executive offices)

                                 (972) 717-0300
                         (Registrant's telephone number)


                                 Not applicable
      (Former name, address and fiscal year, if changed since last report)


Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  report(s)),  and (2) has been  subject  to such  filing
requirements for the past 90 days.

                           YES /X/       NO / /

The number of shares  outstanding of the  Registrant's  common stock,  $0.01 par
value, as of November 12, 1999 was 15,587,292.



<PAGE>


                   DARLING INTERNATIONAL INC. AND SUBSIDIARIES
              FORM 10-Q FOR THE THREE MONTHS ENDED OCTOBER 2, 1999


                                TABLE OF CONTENTS



                                                                    Page No.

                          PART I: FINANCIAL INFORMATION


Item 1.  FINANCIAL STATEMENTS

         Consolidated Balance Sheets.  .  .  .  .  .  .  .  .  .  .   .  .    3
             October 2, 1999 (unaudited) and January 2, 1999

         Consolidated Statements of Operations (unaudited).  .  .  .   .  .   4
             Three Months and Nine Months Ended
                October 2, 1999 and October 3, 1998

         Consolidated Statements of Cash Flows (unaudited).  .  .  .   .  .   5
             Nine Months Ended October 2, 1999 and October 3, 1998

         Notes to Consolidated Financial Statements (unaudited).  .   .  .    6


Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
        FINANCIAL CONDITION AND RESULTS OF OPERATIONS.  .  .  .  .  .  .   . 11


                         PART II: OTHER INFORMATION

Item 4. SUBMISSION OF MATTERS TO A VOTE OF
        SECURITY HOLDERS.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .   .   19

Item 6. EXHIBITS AND REPORTS ON FORM 8-K .  .  .  .  .  .  .  .  .  .  .     19

        Signatures.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .   .   20

        Index to Exhibits.  .  .  .  .  .  .  .  .  .  .  .  .  .  .  .   .  21


<PAGE>
                   DARLING INTERNATIONAL INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                       October 2, 1999 and January 2, 1999
                (in thousands, except shares and per share data)

<TABLE>
<CAPTION>

                                                                                     October 2,   January 2,
                                                                                           1999         1999
                                                                                      ---------    ---------
                                                                                    (unaudited)
<S> ...............................................................................         <C>          <C>
ASSETS
Current assets:
     Cash and cash equivalents ....................................................   $   2,757    $  12,317
     Accounts receivable ..........................................................      16,812       16,615
     Inventories ..................................................................       8,484       11,707
     Prepaid expenses .............................................................       6,177        3,977
     Deferred income tax assets ...................................................       4,306        3,928
     Other ........................................................................         508          671
                                                                                      ---------    ---------
         Total current assets .....................................................      39,044       49,215

Property, plant and equipment, less accumulated
   depreciation of $116,725 at October 2, 1999 and
   $100,713 at January 2, 1999 ....................................................     121,328      140,074
Collection routes and contracts, less accumulated
   amortization of $15,665 at October 2, 1999 and
   $12,101 at January 2, 1999 .....................................................      38,747       42,978
Goodwill, less accumulated amortization of $684
   at October 2, 1999 and $513 at January 2, 1999 .................................       5,320        5,461
Other assets ......................................................................       5,519        5,438
Net assets of discontinued operations .............................................          --       20,000
                                                                                      ---------    ---------
                                                                                       $209,958     $263,166
                                                                                      =========    =========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Current portion of long-term debt ............................................   $  10,125    $   7,717
     Accounts payable, principally trade ..........................................      10,615       15,517
     Accrued expenses .............................................................      23,249       22,255
     Accrued interest .............................................................         143          656
                                                                                      ---------    ---------
         Total current liabilities ................................................      44,132       46,145
Long-term debt, less current portion ..............................................     114,939      140,613
Other non-current liabilities .....................................................      21,106       24,836
Deferred income taxes .............................................................       6,013       13,626
                                                                                      ---------    ---------
         Total liabilities ........................................................     186,190      225,220
                                                                                      ---------    ---------
Stockholders' equity
     Common stock, $.01 par value; 25,000,000 shares authorized;  15,589,119 and
        15,589,077 shares issued and outstanding at
        October 2, 1999 and at January 2, 1999, respectively ......................         156          156
     Preferred stock, $0.01 par value; 1,000,000 shares
        authorized, none issued ...................................................          --           --
     Additional paid-in capital ...................................................      35,063       35,063
     Retained earnings (accumulated deficit) ......................................     (11,451)       2,727
                                                                                      ---------    ---------
         Total stockholders' equity ...............................................      23,768       37,946
                                                                                      ---------    ---------
Contingencies (note 3)
                                                                                       $209,958     $263,166
                                                                                      =========    =========
</TABLE>
        The            accompanying   notes  are  an  integral   part  of  these
                       consolidated financial statements.

<PAGE>


                   DARLING INTERNATIONAL INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
     Three months and Nine Months ended October 2, 1999 and October 3, 1998


                      (in thousands, except per share data)

<TABLE>
                                                       Three Months Ended           Nine Months Ended
                                                    October 2,   October 3,     October 2,     October 3,
                                                          1999         1998           1999          1998
                                                   (unaudited)                 (unaudited)

<CAPTION>
<S> ..............................................         <C>          <C>            <C>            <C>
Net sales ........................................   $  63,381    $  79,347      $ 191,410      $ 262,333
                                                     ---------    ---------      ---------      ---------

Costs and expenses:
     Cost of sales and operating expenses ........      52,148       68,589        156,982        219,629
     Selling, general and administrative expenses        6,616        8,433         19,473         24,470
     Depreciation and amortization ...............       7,935        8,156         23,714         24,504
                                                     ---------    ---------      ---------      ---------
        Total costs and expenses .................      66,699       85,178        200,169        268,603
                                                     ---------    ---------      ---------      ---------
        Operating loss ...........................      (3,318)      (5,831)        (8,759)        (6,270)
                                                     ---------    ---------      ---------      ---------

Other income (expense):
     Interest expense ............................      (3,262)      (3,012)       (10,673)        (8,867)

     Other, net ..................................      (2,084)        (584)        (2,909)          (913)
                                                     ---------    ---------      ---------      ---------
         Total other income (expense) ...........       (5,346)      (3,596)       (13,582)        (9,780)
                                                     ---------    ---------      ---------      ---------
         Loss from continuing operations
         before income taxes .....................      (8,664)      (9,427)       (22,341)       (16,050)

Income tax benefit ...............................      (3,468)      (3,134)        (8,497)        (5,685)
                                                     ---------    ---------      ---------      ---------
        Loss from continuing operations ..........      (5,196)      (6,293)       (13,844)       (10,365)

Discontinued operations:
        Loss from discontinued operations,
            net of tax ...........................          --         (601)            --           (564)
        Estimated loss on disposal of discontinued
             operations, net of tax ..............          --           --           (334)            --
                                                     ---------    ---------      ---------      ---------
        Net loss .................................   $  (5,196)   $  (6,894)     $ (14,178)     $ (10,929)
                                                     =========    =========      =========      =========

Basic loss per share:
        Continuing operations ....................   $   (0.33)   $   (0.40)     $   (0.89)     $   (0.66)
        Discontinued operations:
         Loss from operations ....................          --        (0.04)            --          (0.04)
         Estimated loss on disposal ..............          --           --          (0.02)            --
              Total ..............................   $   (0.33)   $   (0.44)     $   (0.91)     $   (0.70)
                                                     =========    =========      =========      =========

Diluted loss per share:
        Continuing operations ....................   $   (0.33)   $   (0.40)     $   (0.89)     $   (0.66)
        Discontinued operations:
         Loss from operations ....................          --        (0.04)            --          (0.04)
         Estimated loss on disposal ..............          --           --          (0.02)            --
              Total ..............................   $   (0.33)   $   (0.44)     $   (0.91)     $   (0.70)
                                                     =========    =========      =========      =========

</TABLE>

              The accompanying notes are an integral part of these
                       consolidated financial statements.

<PAGE>


                   DARLING INTERNATIONAL INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
             Nine Months ended October 2, 1999 and October 3, 1998
                                 (in thousands)
<TABLE>

                                                                    Nine Months Ended
                                                                October 2,    October 3,
                                                                      1999          1998
                                                                ----------    ----------
                                                               (unaudited)
<CAPTION>
<S> ..........................................................         <C>           <C>
Cash flows from operating activities:
     Loss from continuing operations .........................   $ (13,844)   $ (10,365)
     Adjustments to reconcile  net loss from
      continuing operations to net cash
      provided (used) by operating activities:
        Depreciation and amortization ........................      23,714       24,504
        Deferred income tax benefit ..........................      (7,991)      (5,799)
        Loss (Gain) on sales of assets .......................         965          (19)
        Changes in operating assets and liabilities:
         Accounts receivable .................................        (197)       9,061
         Inventories and prepaid expenses ....................       1,025       (1,364)
         Accounts payable and accrued expenses ...............      (3,507)      (1,997)
         Accrued interest ....................................        (513)         419
         Other ...............................................      (1,983)       3,181
                                                                 ---------    ---------
      Net cash provided (used) by continuing operations ......      (2,331)      17,621
      Net cash provided (used) by discontinued operations ....         119       (1,159)
                                                                 ---------    ---------
      Net cash provided (used) by operating activities .......      (2,212)      16,462
                                                                 ---------    ---------

Cash flows from investing activities:
     Recurring capital expenditures ..........................      (3,987)      (9,836)
     Gross proceeds from sale of property, plant and equipment
        and other assets .....................................      22,135          264
     Payments related to routes and other intangibles ........        (109)        (152)
     Net cash used in discontinued operations ................        (330)      (1,701)
                                                                 ---------    ---------
              Net cash provided (used) by investing activities      17,709      (11,425)
                                                                 ---------    ---------

Cash flows from financing activities:
     Proceeds from long-term debt ............................     127,022       71,881
     Payments on long-term debt ..............................    (150,288)     (76,526)
     Contract payments .......................................      (1,669)      (1,265)
     Issuance of common stock ................................        --             91
                                                                 ---------    ---------
     Net cash used in discontinued operations ................        (150)        (410)
                                                                 ---------    ---------
              Net cash used in financing activities ..........     (25,085)      (6,229)
                                                                 ---------    ---------
     Net increase in cash and cash equivalents
         from discontinued operations ........................          28        1,635
                                                                 ---------    ---------

Net increase (decrease) in cash and cash equivalents .........      (9,560)         443
Cash and cash equivalents at beginning of period .............      12,317        2,955
                                                                 ---------    ---------
Cash and cash equivalents at end of period ...................   $   2,757    $   3,398
                                                                 =========    =========
Supplemental disclosure of cash flow information:
     Cash paid during the period for:
         Interest ............................................   $  11,186    $   8,254
                                                                 ---------    ---------
         Income taxes, net of refunds ........................   $    (866)   $     148
                                                                 ---------    ---------

</TABLE>

             The accompanying notes are an integral part of these
                       consolidated financial statements.


<PAGE>


                   DARLING INTERNATIONAL INC. AND SUBSIDIARIES

                   Notes to Consolidated Financial Statements
                                 October 2, 1999
                                   (unaudited)

(1)    General

       The accompanying  consolidated  financial  statements for the three month
       and nine month  periods  ended  October 2, 1999 and  October 3, 1998 have
       been prepared by Darling  International  Inc.  (Company)  without  audit,
       pursuant to the rules and  regulations  of the  Securities  and  Exchange
       Commission   (SEC).   The  information   furnished  herein  reflects  all
       adjustments  (consisting only of normal recurring accruals) which are, in
       the opinion of  management,  necessary to present a fair statement of the
       financial position and operating results of the Company as of and for the
       respective periods.  However, these operating results are not necessarily
       indicative  of the  results  expected  for a full  fiscal  year.  Certain
       information  and  footnote   disclosures   normally  included  in  annual
       financial  statements  prepared in  accordance  with  generally  accepted
       accounting  principles  have  been  omitted  pursuant  to such  rules and
       regulations.  However,  management  of  the  Company  believes  that  the
       disclosures  herein are adequate to make the  information  presented  not
       misleading.  The accompanying consolidated financial statements should be
       read in conjunction with the audited  consolidated  financial  statements
       contained in the Company's Form 10-K for the fiscal year ended January 2,
       1999.



(2)    Summary of Significant Accounting Policies


       (a)    Basis of Presentation

              The consolidated  financial statements include the accounts of the
              Company  and  its  subsidiaries.   All  significant   intercompany
              balances and transactions  have been eliminated in  consolidation.
              The operations of International  Processing  Corporation  ("Bakery
              By-Products   Recycling   Segment")   have  been   classified   as
              discontinued operations.  This segment was sold during the quarter
              ended  July  3,  1999.  Certain  prior  year  balances  have  been
              reclassified in order to conform to current year presentation.


       (b)    Fiscal Periods

              The Company  has a 52/53 week  fiscal year ending on the  Saturday
              nearest December 31. Fiscal periods for the consolidated financial
              statements  included herein are as of January 2, 1999, and include
              the 13 and 39 weeks ended October 2, 1999, and the 13 and 39 weeks
              ended October 3, 1998.


       (c)    Earnings Per Common Share

              Basic  earnings  (loss) per common  share are computed by dividing
              net earnings (loss)  attributable  to outstanding  common stock by
              the weighted  average  number of common  stock shares  outstanding
              during the year. Diluted earnings per common share are computed by
              dividing net earnings  attributable to outstanding common stock by
              the weighted  average number of common shares  outstanding  during
              the year  increased by dilutive  common  equivalent  shares (stock
              options) determined using the treasury stock method,  based on the
              average  market price  exceeding  the exercise  price of the stock
              options.

              The weighted  average common shares used for basic earnings (loss)
              per  common  share was  15,589,000  and  15,589,000  for the three
              months and nine months ended October 2, 1999,  and  15,585,000 and
              15,578,000  for the three months and nine months ended  October 3,
              1998.  The effect of all  outstanding  stock options were excluded
              from diluted  earnings  (loss) per common share for all periods as
              the effect was antidilutive.
<PAGE>

(3)    Contingencies

(a)      ENVIRONMENTAL

             Chula Vista

             The  Company  is the owner of an  undeveloped  property  located in
             Chula  Vista,  California  (the  "Site").  A  rendering  plant  was
             operated  on the Site until 1982.  From 1959 to 1978,  a portion of
             the Site was used as an industrial waste disposal  facility,  which
             was closed pursuant to Closure Order No. 80-06, issued by the State
             of  California  Regional  Water  Quality  Control Board for the San
             Diego Region (the  "RWQCB").  In June 1982,  RWQCB staff approved a
             completed closure plan which included construction of a containment
             cell (the "Containment Cell") on a portion  (approximately 5 acres)
             of the Site to isolate  contaminated  soil excavated from the Site.
             The Site has been listed by the State of  California  as a site for
             which  expenditures for removal and remedial actions may be made by
             the State pursuant to the California  Hazardous  Substances Account
             Act,  California  Health  &  Safety  Code  Section  25300  et  seq.
             Technical  consultants  retained  by  the  Company  have  conducted
             various investigations of the environmental conditions at the Site,
             and in 1996,  requested that the RWQCB issue a "no further  action"
             letter with respect to the Site. In 1997 the RWQCB issued Order No.
             97-40  prescribing a  maintenance  and  monitoring  program for the
             Containment  Cell. The Company  continues to work with the RWQCB to
             define the scope of an  additional  order  which will  address  the
             Company's   future   obligations   for   that   remaining   portion
             (approximately  30 acres) of the Site.  The  Company  has signed an
             agreement  for the sale of the entire  Site  pursuant  to which the
             purchaser  would  assume  responsibility  for  known  environmental
             issues.  The  agreement is subject to  contingencies  and purchaser
             evaluation of the Site, and there can be no assurance that the sale
             will be completed.

             Cleveland

             In August, 1997, the Company received a Notice of Violation ("NOV")
             from the United States Environmental  Protection Agency ("EPA") for
             alleged  violations of the Ohio Air Quality Rules as they relate to
             odor  emissions.  The NOV asserted that the Cleveland,  OH facility
             was in  violation of the State's  nuisance  rule based on a City of
             Cleveland record of complaints associated with odors emanating from
             its facility.  Since  December,  1992, the Company has been working
             with the City of  Cleveland  under a Consent  Agreement  to address
             such complaints and concerns of the neighborhood in close proximity
             to the Plant.  Upon  receipt  of the NOV the  Company  initiated  a
             cooperative  effort with EPA to address  the NOV. In August,  1998,
             the Company  received a second NOV from EPA which  encompassed  the
             alleged   violations   from  the  first  NOV  and  alleged  several
             violations of terms and conditions  found in the Cleveland  plant's
             air  permit.  The  Company  again met with EPA to seek an  amicable
             resolution.  Rendering of animal  by-products has been discontinued
             at the Cleveland  plant.  The Company has  negotiated  with EPA and
             signed an Administrative Consent Order satisfactory to the Company.
             There can be no assurance  that this order will be  finalized,  but
             this matter is not  expected to have a material  adverse  effect on
             the Company.

(b)      LITIGATION

             Melvindale

             A group of residents living near the Company's Melvindale, Michigan
             plant has filed suit,  purportedly  on behalf of a class of persons
             similarly  situated.  The class has been  certified for  injunctive
             relief only. The court declined to certify a damage class. The suit
             is based on legal  theories of trespass,  nuisance  and  negligence
             and/or  gross  negligence,  and is  pending  in the  United  States
             District Court,  Eastern  District of Michigan.  Plaintiffs  allege
             that emissions to the air,  particularly  odor, from the plant have
             reduced  the value  and  enjoyment  of  Plaintiffs'  property,  and
             Plaintiffs  seek  damages,   including  mental  anguish,  exemplary
             damages and injunctive  relief.  In a lawsuit with similar  factual
             allegations,  also pending in United States District Court, Eastern
             District of Michigan, the City of Melvindale has filed suit against
             the  Company  based  on  legal  theories  of  nuisance,   trespass,
             negligence and violation of Melvindale  nuisance ordinances seeking
             damages  and  declaratory  and  injunctive  relief.  The  court has
             dismissed the trespass counts in both lawsuits  without  prejudice.
             The Company or its predecessors  have operated a rendering plant at
             the Melvindale location since 1927 in a heavily industrialized area
             down river  south of  Detroit.  The Company has taken and is taking
             all reasonable  steps to minimize odor emissions from its recycling
             processes and is defending the lawsuit vigorously.

             Other

             The Company is also a party to several other  lawsuits,  claims and
             loss contingencies incidental to its business, including assertions
             by regulatory agencies related to the release of unacceptable odors
             from some of its processing facilities.

(c)      INSURANCE

             The Company  purchases its workers  compensation,  auto and general
             liability  insurance on a retrospective  basis. The Company accrues
             its expected ultimate costs related to claims occurring during each
             fiscal year and carries this accrual as a reserve until such claims
             are paid by the Company.

             The Company has  established  loss reserves for  environmental  and
             other matters as a result of the matters discussed above.  Although
             the  ultimate   liability  cannot  be  determined  with  certainty,
             management of the Company believes that reserves for  contingencies
             are  reasonable  and  sufficient  based upon  present  governmental
             regulations and information currently available to management.  The
             Company   estimates  the  range  of  possible   losses  related  to
             environmental and litigation matters, based on certain assumptions,
             is between $2.0  million and $8.0  million at October 2, 1999.  The
             accrued expenses and other noncurrent  liabilities  classifications
             in the Company's  consolidated  balance sheets include reserves for
             insurance,  environmental  and  litigation  contingencies  of $19.9
             million  and $19.2  million at October 2, 1999 and January 2, 1999,
             respectively.  There can be no assurance, however, that final costs
             will not exceed current  estimates.  The Company  believes that any
             additional liability relative to such lawsuits and claims which may
             not be  covered  by  insurance  would not  likely  have a  material
             adverse  effect on the Company's  financial  position,  although it
             could  potentially  have  a  material  impact  on  the  results  of
             operations in any one year.

<PAGE>

(4)      Business Segments

         The  Company  operated  on a  worldwide  basis  within  three  industry
         segments:  Rendering,  Restaurant  Services,  and Esteem Products.  The
         measure of segment  profit  (loss)  includes  all  revenues,  operating
         expenses (excluding certain amortization of intangibles),  and selling,
         general and administrative expenses incurred at all operating locations
         and excludes general corporate expenses.

         Included in corporate activities are general corporate expenses and the
         amortization of intangibles  related to "Fresh Start Reporting." Assets
         of corporate  activities  include cash,  unallocated  prepaid expenses,
         deferred tax assets, prepaid pension, and miscellaneous other assets.

             Rendering

             Rendering  consists  of the  collection  and  processing  of animal
             by-products from butcher shops, grocery stores and independent meat
             and  poultry  processors,  converting  these  wastes  into  similar
             products  such  as  useable  oils  and  proteins  utilized  by  the
             agricultural and oleochemical industries.

             Restaurant Services

             Restaurant Services consists of the collection of used cooking oils
             from  restaurants and recycling them into similar  products such as
             high-energy animal feed ingredients and industrial oils. Restaurant
             Services also provides grease trap servicing.

             Esteem Products

             Esteem  Products  consists  of the  development  and  marketing  of
             enhanced  feed  ingredients  from  existing  raw  material  streams
             utilizing advanced biochemistry and animal nutrition technologies.

         Business Segment Net Sales (in thousands):

                               Three Months Ended             Nine Months Ended
                            ---------------------------------------------------
                             October 2,     October 3,   October 2,   October 3,
                                  1999           1998         1999        1998
                            ----------------------------------------------------
           Rendering:
              Trade           $  50,821     $  64,970     $150,573     $217,023
              Intersegment        6,402         8,580       19,884       27,892
                              ---------     ---------     --------     --------
                                 57,223        73,650      170,457      244,915
                               --------      --------      -------      -------
           Restaurant Services:
              Trade              12,536        14,355       40,610       45,280
              Intersegment        1,704         2,230        5,148        5,801
                              ---------    ----------     --------    ---------
                                 14,240        16,585       45,758       51,081
                               --------     ---------      -------     --------
           Esteem Products:
              Trade                  24            22          227           30
              Intersegment            1            42           25           69
                            -----------   -----------   ----------   ----------
                                     25            64          252           99
                            -----------   -----------    ---------   ----------
           Eliminations          (8,107)      (10,852)     (25,057)     (33,762)
                              ---------      --------      -------      -------
           Total              $  63,381     $  79,347     $191,410     $262,333
                               ========      ========      =======      =======
<PAGE>

         Business Segment Profit (Loss)  (in thousands):
<TABLE>
<CAPTION>
                                                       Three Months Ended             Nine Months Ended
                                                  ------------------------------------------------------------
                                                  October 2,     October 3,      October 2,     October 3,
                                                        1999           1998            1999          1998
                                                  ------------------------------------------------------------
                <S>                                      <C>            <C>             <C>            <C>


                Rendering                           $  1,740       $   (412)       $  2,909       $  6,392
                Restaurant Services                   (1,101)          (341)         (1,080)           777
                Esteem Products                         (381)          (851)         (1,495)        (2,017)
                Corporate Activities                  (5,660)        (4,811)        (12,002)       (12,335)
                Interest expense                      (3,262)        (3,012)        (10,673)        (8,867)
                                                     -------        -------         -------        -------
                Loss from continuing operations
                   before income taxes              $ (8,664)       $(9,427)       $(22,341)      $(16,050)
                                                     =======         ======          ======         ======
</TABLE>


         Certain assets are not attributable to a single  operating  segment but
         instead  relate  to  multiple   operating  segments  operating  out  of
         individual  locations.  These assets are utilized by both the Rendering
         and  Restaurant  Services  business  segments and are identified in the
         category   Combined   Rend./Rest.   Svcs.   Depreciation   of  Combined
         Rend./Rest.  Svcs.  assets is  allocated  based upon an estimate of the
         percentage  of  corresponding  activity  attributed  to  each  segment.
         Additionally,  although  intangible  assets are  allocated to operating
         segments,  the  amortization  related to the  adoption of "Fresh  Start
         Reporting" is not considered in the measure of operating segment profit
         (loss) and is included in Corporate Activities.



         Business Segment Assets (in thousands):
                                                      October 2,      January 2,
                                                         1999              1999
                                                      ----------     ----------
             Rendering                                 $71,918          $84,904
             Restaurant Services                        28,733           32,100
             Combined Rend./Rest. Svcs.                 84,804           93,080
             Esteem Products                             3,668            3,097
             Corporate Activities                       20,835           29,985
             Net assets of discontinued operations           -           20,000
                                                       -------         --------
             Total                                    $209,958         $263,166
                                                       =======          =======





<PAGE>

                   DARLING INTERNATIONAL INC. AND SUBSIDIARIES
                 FORM 10-Q FOR THE THREE MONTHS AND NINE MONTHS
                              ENDED OCTOBER 2, 1999

                                     PART I


Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS


         The following  discussion  summarizes  information  with respect to the
liquidity  and capital  resources  of the Company at October 2, 1999 and factors
affecting its results of  operations  for the three months and nine months ended
October 2, 1999 and October 3, 1998.


RESULTS OF OPERATIONS

Three Months Ended October 2, 1999 Compared to
   Three Months Ended October 3, 1998


                                     GENERAL

         The Company recorded a loss from continuing  operations of $5.2 million
for the third quarter of the fiscal year ending January 1, 2000 ("Fiscal 1999"),
as compared to a loss of $6.3  million for the third  quarter of the fiscal year
ended  January 2, 1999  ("Fiscal  1998").  Operating loss improved  $2.5 million
to an operating loss of $3.3 million in the third quarter of Fiscal 1999 from an
operating loss of $5.8 million in the third quarter of Fiscal 1998. The decrease
in the operating  loss was  primarily due to reductions in selling,  general and
administrative  costs and operating  expenses.  Interest expense  increased from
$3.0 million in Fiscal 1998 to $3.3 million in Fiscal 1999,  primarily  due to a
higher overall interest rate.


                                    NET SALES

         The Company collects and processes animal  by-products  (fat, bones and
offal) and used restaurant  cooking oil to produce finished  products of tallow,
meat and bone meal, and yellow grease. In addition,  the Company provides grease
trap collection  services to restaurants.  Sales are  significantly  affected by
finished goods prices,  quality of raw material, and volume of raw material. Net
sales include the sales of produced  finished goods,  trap grease services,  and
finished goods  purchased for resale,  which  constitute  less than 10% of total
sales.

         During the third quarter of Fiscal 1999, net sales decreased  20.1%, to
$63.4  million as compared to $79.3  million  during the third quarter of Fiscal
1998  primarily due to the  following:  1) Decreases in overall  finished  goods
prices  resulted in a $11.6  million  decrease in sales in the third  quarter of
Fiscal 1999  versus the third  quarter of Fiscal  1998;  the  Company's  average
prices for the third  quarter of Fiscal  1999 were 22.0%  lower than the average
prices for the third  quarter of Fiscal 1998;  2) Decreases in the volume of raw
materials  processed  resulted  in an  $3.2  million  decrease  in  sales  which
consisted  in part of a $2.8  million  decrease  due to the sale of an operating
facility.  This was somewhat offset by $0.5 million in yield gains; 3) Decreases
in finished  hides  sales  accounted  for $1.1  million in sales  decreases;  4)
Inventory  changes  and  decreases  in  finished  product  purchased  for resale
accounted for additional decreases of $2.8  million in sales;  and 5) Collection
charge income increased $2.3 million to somewhat offset the other decreases.


                      COST OF SALES AND OPERATING EXPENSES

         Cost of  sales  and  operating  expenses  include  prices  paid  to raw
material  suppliers,  the cost of product purchased for resale,  and the cost to
collect and process raw  material.  The Company  utilizes both fixed and formula
pricing  methods for the  purchase of raw  materials.  Fixed prices are adjusted
where possible as needed for changes in competition and  significant  changes in
finished goods market  conditions,  while raw materials  purchased under formula
prices are correlated with specific finished goods prices.

         During the third  quarter of Fiscal 1999,  cost of sales and  operating
expenses  decreased  $16.5 million (24.1%) to $52.1 million as compared to $68.6
million  during the third  quarter of Fiscal 1998  primarily  as a result of the
following:  1) Lower raw material prices paid,  correlating to decreased  prices
for fats and oils, and meat and bone meal resulted in a decrease of $9.6 million
in cost of sales;  2) Decreases  in the volume of raw  materials  collected  and
processed, primarily resulting from the sale of an operating facility,  resulted
in a decrease  of  approximately $0.6 million in cost of sales  and decreases in
hides costs  resulted in a $1.0 million decrease  in cost of sales;   3) Changes
in  inventory  levels and  decreases in product purchased for resale resulted in
an  approximately  $2.9 million  decrease  in  cost  of  sales;  4) Decreases in
operating costs due to the sale of an  operating facility resulted in a decrease
of $1.2 million;  and   5) Decreases in  labor costs  resulted in a $0.7 million
decrease in operating expenses,  while repair  cost  reductions  resulted  in  a
$0.5  million  decrease  in  operating expenses.

                    SELLING, GENERAL AND ADMINISTRATIVE COSTS

         Selling,  general and administrative costs were $6.6 million during the
third quarter of Fiscal 1999, a $1.8 million  decrease from $8.4 million for the
third quarter of Fiscal 1998. Decreases were realized in labor costs, travel and
entertainment, and professional and legal fees.

                          DEPRECIATION AND AMORTIZATION

         Depreciation  and  amortization  charges decreased $0.3 million to $7.9
million  during  the third  quarter  of Fiscal 1999 as compared to  $8.2 million
during the third quarter of Fiscal 1998.


                                INTEREST EXPENSE

         Interest  expense  increased  $0.3 million from $3.0 million during the
third quarter of Fiscal 1998 to $3.3 million  during the third quarter of Fiscal
1999, primarily due to an increase in the overall interest rate.


                             OTHER INCOME (EXPENSE)

         Other  income  (expense)  increased  $1.6 million from a net expense of
$0.5  million  during the third  quarter of Fiscal 1998 to a net expense of $2.1
million  during the third quarter of Fiscal 1999.  This  additional  expense was
primarily related to the sale of certain equipment and  customer  routes  in one
location at a loss of $1.5 million.

                                  INCOME TAXES

         The income tax benefit of $3.5 million for the third  quarter of Fiscal
1999 consists of federal tax benefit and various state and foreign  taxes.  This
is an increase of $0.4 million from the $3.1 million  income tax benefit  during
the third quarter of Fiscal 1998.


                              CAPITAL EXPENDITURES

         The Company made capital  expenditures of $1.3 million during the third
quarter of Fiscal 1999 compared to capital  expenditures  of $1.8 million during
the third quarter of Fiscal 1998.

<PAGE>



Nine Months Ended October 2, 1999 Compared to Nine Months Ended October 3, 1998



                                     GENERAL

         The Company recorded a loss from continuing operations of $13.8 million
for the first nine months of Fiscal 1999, as compared to a loss of $10.4 million
for the first nine months of Fiscal 1998.    Operating  loss  increased  from an
operating  loss of $6.3  million in the first nine  months of Fiscal  1998 to an
operating  loss of $8.8  million in the first nine  months of Fiscal  1999.  The
increase  in the  operating  loss was  primarily  due to: 1) Declines in overall
finished goods prices; and 2) Declines in the volume of raw materials processed.
Interest  expense  increased  from $8.9 million to $10.7 million in Fiscal 1999,
primarily due to a higher overall interest rate.



                                    NET SALES

         During the first nine months of Fiscal  1999,  net sales  decreased  by
$70.9 million (27%) to $191.4  million as compared to $262.3  million during the
first nine months of Fiscal 1998,  primarily due to the following:  1) Decreases
in overall  finished goods prices resulted in a $42.6 million  decrease in sales
in the first nine months of Fiscal 1999,  versus the first nine months of Fiscal
1998. The Company's average prices for the first nine months of Fiscal 1999 were
25.4% lower than the average prices for the first nine months of Fiscal 1998; 2)
Decreases in the volume of raw materials  processed  resulted in a $26.6 million
decrease in sales which consisted in part of a $9.1 million  decrease due to the
sale of an operating  facility and a $10.6 million  decrease from the closure of
facilities  by  suppliers.  This was  somewhat  offset by $2.9  million in yield
gains;  3) Decreases in finished hides sales accounted for $4.1 million in sales
decreases;   4)  Inventory changes and decreases in  finished  product purchased
for resale  resulted in a $4.9  million  decrease in sales;  and 5) Increases in
collection charge income of $4.4 million somewhat offset the decreases.



                      COST OF SALES AND OPERATING EXPENSES

         During  the  first  nine  months  of  Fiscal  1999,  cost of sales  and
operating expenses decreased $62.6 million (28.5%) to $157.0 million as compared
to $219.6  million  during the first nine months of Fiscal 1998,  primarily as a
result of the  following:  1) Lower raw  material  prices paid,  correlating  to
decreased prices for fats and oils, and meat and bone meal resulted in decreases
of $39.9  million in cost of sales;  2) Decreases in the volume of raw materials
collected and  processed,   primarily  resulting  from  the sale of an operating
facility,  resulted in a decrease of approximately $4.3 million in cost of sales
and  decreases in  hides costs resulted  in  a $3.3 million  decrease in cost of
sales;   3)  Inventory  changes and decreases  in finished product purchased for
resale  resulted in an approximately  $4.2 million  decrease in  cost  of sales;
4) Decreases  in  operating  costs  due  to  the  sale  of an operating facility
resulted in a decrease of $3.8 million;   5) Decreases in steam cost resulted in
a $1.4 million decrease in operating expenses;  and 6)  Decreases in labor costs
and contract hauling resulted in a $3.7 million  decrease in operating  expenses
and repair costs resulted in a $2.0 million decrease in operating expenses.



                    SELLING, GENERAL AND ADMINISTRATIVE COSTS

         Selling, general and administrative costs were $19.5 million during the
first nine months of Fiscal 1999, a $5.0 million decrease from $24.5 million for
the first nine months of Fiscal 1998. Decreases were primarily a result of lower
labor  cost,  travel  and  entertainment,   advertising  and  promotional,   and
professional and legal fees.


                          DEPRECIATION AND AMORTIZATION

         Depreciation  and  amortization  charges  decreased  by $0.8 million to
$23.7 million  during the first nine months of Fiscal 1999, as compared to $24.5
million during the first nine months of Fiscal 1998.

<PAGE>


                                INTEREST EXPENSE

         Interest expense increased by $1.8 million from $8.9 million during the
first nine months of Fiscal 1998, to $10.7 million  during the first nine months
of Fiscal 1999, primarily due to a higher overall rate of interest.


                             OTHER INCOME (EXPENSE)

         Other  income  (expense)  increased  $2.0 million from a net expense of
$0.9  million  during the first nine  months of Fiscal  1998 to a net expense of
$2.9  million  during  the first nine  months of Fiscal  1999.  This  additional
expense was partially due to the sale of certain  equipment and customer  routes
in one location at a loss of $1.5 million.



                                  INCOME TAXES

         The income tax  benefit of $8.5  million  for the first nine  months of
Fiscal 1999 consists of federal tax benefit and various state and foreign taxes.
This is an increase of $2.8  million  from the $5.7  million  income tax benefit
during the first nine months of Fiscal 1998.


                              CAPITAL EXPENDITURES


         The Company made capital  expenditures of $4.0 million during the first
nine months of Fiscal  1999,  compared to capital  expenditures  of $9.8 million
during the first nine months of Fiscal 1998.


                             DISCONTINUED OPERATIONS

         The operations of the Bakery  By-Products  Recycling  segment have been
classified as discontinued operations. The Company recorded an estimated loss on
disposal,  net of tax,  of $14.7  million to reflect  the  pending  sale of this
business segment in the fourth quarter of Fiscal 1998. The sale of this business
segment  was  closed on April 5, 1999.  During  the first nine  months of Fiscal
1999, the Company recorded an additional loss on disposal of $0.3 million.

<PAGE>


LIQUIDITY AND CAPITAL RESOURCES

         Effective  June 5, 1997,  the Company  entered into a Credit  Agreement
(the "Credit Agreement") which originally provided for borrowings in the form of
a $50,000,000 Term Loan and $175,000,000  Revolving Credit Facility.  On October
3, 1998, the Company entered into an amendment of the Credit  Agreement  whereby
BankBoston,  N.A.,  as agent,  and the  other  participant  banks in the  Credit
Agreement (the "Banks")  agreed to forbear from  exercising  rights and remedies
arising as a result of several  existing events of default of certain  financial
covenants  (the  "Defaults")  under the  Credit  Agreement,  as  amended,  until
November 9, 1998.

       On  November  6, 1998,  the  Company  entered  into an  extension  of the
Amendment  whereby  the Banks  agreed to  forbear  from  exercising  rights  and
remedies  arising as a result of the  Defaults  until  December  14,  1998.  The
forbearance period was subsequently extended to January 22, 1999. On January 22,
1999,  the Company and the banks  entered  into an Amended and  Restated  Credit
Agreement (the "Amended and Restated Credit Agreement").

         The Amended and Restated  Credit  Agreement  provides for  borrowing in
the form of a $36,702,000 Term Loan and $135,000,000 Revolving Credit Facility.

     The Term Loan provides for $36,702,000 of borrowing.  Under the Amended and
Restated Credit Agreement, the Term Loan bears interest, payable quarterly, at a
Base Rate (8.0% at October 2, 1999) plus a margin of 1%.  Under the  Amended and
Restated Credit Agreement,  the Term Loan is payable by the Company in quarterly
installments  of $2,500,000 on December 31, 1999;  $2,500,000 on March 31, 2000;
$22,500,000 on June 30, 2000;  $2,500,000 on September 30, 2000; and the balance
due on December 31, 2000. On April 5, 1999 and September 20, 1999, respectively,
the net  proceeds  from  the sale of  International  Processing  Corporation  of
$19,600,000  and the net  proceeds  from  the  sale of the  Milwaukee  plant  of
$950,000 were applied against  installments due on September 30, 1999,  December
31, 1999, March 31, 2000, and a portion of the installment due on June 30, 2000.
As of October 2, 1999, $14,237,000 was outstanding under the Term Loan.

         The Revolving  Credit Facility  provides for borrowings up to a maximum
of $135,000,000 with sublimits  available for letters of credit and a swingline.
Under the Amended and Restated Credit  Agreement,  the Revolving Credit Facility
bears interest, payable quarterly, at a Base Rate (8.0% at October 2, 1999) plus
a margin of 1%.  Additionally,  the Company must pay a  commitment  fee equal to
0.375% per annum on the unused portion of the Revolving Credit  Facility.  Under
the Amended  and  Restated  Credit  Agreement,  the  Revolving  Credit  Facility
provides for a mandatory  reduction of  $2,500,000  on March 31, 2001,  with the
remaining  balance  due at  maturity  on June 30,  2001.  As of October 2, 1999,
$110,685,000 was outstanding under the Revolving Credit Facility.  As of October
2, 1999, the Company had outstanding  irrevocable  letters of credit aggregating
$11,398,000.

         Substantially all assets of the Company are either pledged or mortgaged
as collateral for borrowings  under the Amended and Restated  Credit  Agreement.
The Amended and Restated Credit Agreement  contains certain terms and covenants,
which restricts, among other matters, the incurrence of additional indebtedness,
the payment of cash dividends,  the retention of certain  proceeds from sales of
assets,  and the  annual  amount  of  capital  expenditures,  and  requires  the
maintenance of certain minimum  financial ratios. As of October 2, 1999, no cash
dividends  could be paid to the Company's  stockholders  pursuant to the Amended
and Restated Credit Agreement.

         The Company has only very limited involvement with derivative financial
instruments  and does not use them for  trading  purposes.  Interest  rate  swap
agreements  are used to reduce the  potential  impact of  increases  in interest
rates on floating-rate long-term debt. At October 2, 1999, the Company was party
to three interest rate swap agreements.  Under terms of the swap agreements, the
interest  obligation  on $70 million of Amended and  Restated  Credit  Agreement
floating-rate  debt was exchanged for fixed rate contracts  which bear interest,
payable quarterly. One swap agreement for $25 million matures June 27, 2002, and
bears  interest at 6.5925%  plus a credit  margin and is compared to three month
LIBOR. A second swap agreement for $25 million  matures June 27, 2001, and bears
interest at 9.83% and is compared to Base Rate. The third swap agreement for $20
million matures June 27, 2002, with a one-time option for bank to cancel at June
27, 2001, and bears interest at 9.17% and is compared to Base Rate.

         On October 2, 1999, the Company had a working  capital  deficit of $5.1
million and its working  capital ratio was 0.88 to 1 compared to working capital
of $3.1 million and a working capital ratio of 1.07 to 1 on January 2, 1999.  As
of October 2, 1999,  the  Company was  in compliance  with all provisions of the
Amended and Restated Credit Agreement.

         In 1998, the Company made a strategic decision to dispose of the Bakery
By-Products  Recycling  segment.  The sale  took  place on  April 5,  1999.  Net
proceeds from the sale were required to be used to retire debt.

         The Company has credit available under the Revolving Credit Facility to
cover its presently foreseeable capital needs, assuming it continues to meet the
certain financial covenant tests under the Amended and Restated Credit Agreement
dated  January  22,  1999,  which were  adjusted  downward  to reflect the sharp
decline in the prices the Company  received for its finished  products (meat and
bone meal,  yellow grease and tallow) in 1998. Such prices  continued to decline
early in 1999. The Company has modified its business  operations in light of the
continued  low prices for its finished  goods.  However,  if prices for finished
goods the Company sells were to materially decline below those prevailing in the
first nine months of 1999, the Company might be forced to seek further  covenant
waivers  under the Amended and  Restated  Credit  Agreement in the later part of
1999.


ACCOUNTING MATTERS

     The Company is assessing the reporting and disclosure  requirements of SFAS
No. 133,  Accounting For Derivative  Instruments  and Hedging  Activities.  This
statement   establishes   accounting  and  reporting  standards  for  derivative
instruments and hedging activities.  This statement, as amended by SFAS No. 137,
is effective for financial  statements for fiscal years beginning after June 15,
2000.  The Company has not yet  determined  the impact SFAS No. 133 will have on
its financial statements.  The Company will adopt the provisions of SFAS No. 133
in the first quarter of Fiscal 2001.


YEAR 2000

Readiness

         Since many computer  systems and other equipment with embedded chips or
processors  (collectively,  "Business Systems") use only two digits to represent
the year,  these business  systems may be unable to accurately  process  certain
data  before,  during  or  after  the  year  2000.  As a  result,  business  and
governmental  entities  are at risk  for  possible  miscalculations  or  systems
failures  causing  disruptions  in their business  operations.  This is commonly
known as the Year 2000 issue.  The Year 2000 issue can arise at any point in the
Company's supply, manufacturing, distribution and financial chains.

         The Company began work on the Year 2000  compliance  issue in 1997. The
scope of the project  includes:  ensuring the  compliance  of all  applications,
operating  systems  and  hardware  on PC and LAN  platforms;  addressing  issues
related to non-IT embedded software and equipment; and addressing the compliance
of key  suppliers  and  customers.  The project has four phases:  assessment  of
systems and equipment affected by the Year 2000 issue;  definition of strategies
to address  affected  systems  and  equipment;  remediation  or  replacement  of
affected systems and equipment; and testing that each is Year 2000 compliant.

         With respect to ensuring the compliance of all applications,  operating
systems and hardware on the Company's various computer platforms, the assessment
phase and definition of strategies phase have been completed. The remediation or
replacement   phase  has  been   completed.   The  testing   phase  of  existing
applications,  operating  systems and hardware not being  remediated or replaced
has been completed.

         With respect to addressing  issues related to Non-IT embedded  software
and equipment,  which principally exists in the Company's  manufacturing plants,
the assessment  phase and definition of strategies  phase are complete.  Testing
began in 1999, and remediation and replacement is completed.

         The Company relies on third party  suppliers for raw materials,  water,
utilities,  transportation  and other key  services.  Interruption  of  supplier
operations  due to Year 2000 issues could  affect  Company  operations.  We have
initiated  efforts  to  evaluate  the  status  of our most  critical  suppliers'
progress.  This process of evaluating  our critical  suppliers is  substantially
complete.  Options to reduce the risks of interruption due to suppliers failures
include identification of alternate suppliers where feasible or warranted. These
activities  are  intended  to  provide  a means of  managing  risk,  but  cannot
eliminate the potential for disruption due to third party failure.

         The Company is also  dependent  upon customers for sales and cash flow.
Year 2000 interruptions in customers'  operations could result in reduced sales,
increased inventory or receivable levels, and cash flow reductions.  The Company
is in the assessment phase with respect to the evaluation of critical customers'
progress and is substantially complete.

Contingency

         The Company is in the process of developing contingency plans for those
areas  that are  critical  to our  business.  These  contingency  plans  will be
designed to mitigate serious  disruptions to our business flow beyond the end of
1999,  where  possible.  The major efforts  related to contingency  planning are
substantially complete.

Costs

         The Company does not  separately  track the internal costs incurred for
the Y2K project.  Such costs, however, are principally the related payroll costs
for  the  Company's   information   systems  group.  The  Company  has  incurred
approximately $180,000 in related internal expenses to date.

Risks

         The failure to correct a material  Year 2000 problem could result in an
interruption  in,  or a  failure  of,  certain  normal  business  activities  or
operations.  Such failures could  materially and adversely  affect the Company's
results of  operations,  liquidity and financial  condition.  Due to the general
uncertainty  inherent  in the Year  2000  problem,  resulting  in part  from the
uncertainty of the Year 2000  readiness of third-party  suppliers and customers,
the Company is unable to determine at this time whether the consequences of Year
2000  failures  will  have  a  material  impact  on  the  Company's  results  of
operations, liquidity or financial condition.



<PAGE>


FORWARD LOOKING STATEMENTS

       This Quarterly  Report on Form 10-Q includes "forward-looking" statements
within the meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities  Exchange Act of 1934, as amended.  All statements
other than  statements of historical  facts included in the Quarterly  Report on
Form 10-Q,  including,  without  limitation,  the statements  under the  section
entitled  "Management's  Discussion  and  Analysis of  Financial  Condition  and
Results of Operations" and located elsewhere herein regarding industry prospects
and the Company's  financial position are forward-looking  statements.  Although
the Company  believes that the  expectations  reflected in such  forward-looking
statements are reasonable,  it can give no assurance that such expectations will
prove to be correct. Important factors that could cause actual results to differ
materially  from the Company's  expectations  include:  the Company's  continued
ability  to obtain  sources  of supply  for its  rendering  operations;  general
economic  conditions  in the  European  and  Asian  markets;  and  prices in the
competing  commodity  markets  which are volatile  and are beyond the  Company's
control, and the Year 2000 readiness issue. Future profitability may be affected
by the  Company's  ability  to grow its  restaurant  services  business  and the
development of its value-added feed  ingredients,  all of which face competition
from companies which may have substantially greater resources than the Company.


Item 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

The  principal  market  risk  affecting  the  Company is  exposure to changes in
interest  rates on  debt.  The  Company  does  not use  derivative  instruments,
exclusive  of interest  rate swaps.  While the Company  does have  international
operations, and operates in international markets, it considers its market risks
in such activities to be immaterial.

The Company uses interest rate swaps to hedge adverse interest rate changes on a
portion of its long-term  debt. At October 2, 1999,  the Company had $70 million
notational  value of  interest  rate  swaps  outstanding.  One swap  effectively
changed the interest rate on $25 million in long-term debt to a 9.83% fixed rate
through the period ending June 27, 2001. Two other swaps effectively changed the
interest  rate on $45 million in long-term  debt to an average  9.26% fixed rate
through the period ending June 27, 2002.  Assuming  variable rates at the end of
the third quarter of Fiscal 1999 and average long-term  borrowings for the first
Nine Months of Fiscal 1999, a one hundred  basis point change in interest  rates
would impact net interest expense by $0.2 million, net of the effect of swaps.



<PAGE>


                   DARLING INTERNATIONAL INC. AND SUBSIDIARIES
      FORM 10-Q FOR THE THREE MONTHS AND NINE MONTHS ENDED OCTOBER 2, 1999


                           PART II: Other Information


Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         No matters  were  submitted  to a vote of security  holders  during the
quarter ended October 2, 1999.




Item 6.  EXHIBITS AND REPORTS ON FORM 8-K.


     (a)      Exhibits

           Exhibits No.               Description

         11       Statement re-computation of per share earnings.

         27       Financial Data Schedule


     (b)    REPORTS ON FORM 8-K

         There were no reports  filed on Form 8-K during the three  months ended
         October 2, 1999.



<PAGE>



                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                           DARLING INTERNATIONAL INC.


                                            Registrant


Date:   November 16, 1999                   By:  /s/ Denis J. Taura
                                               -------------------------------
                                               Denis J. Taura
                                               Chairman and
                                               Chief Executive Officer



Date: November 16, 1999                     By:    /s/ John O. Muse
                                                -------------------------------
                                                John O. Muse
                                                Vice President and
                                                Chief Financial Officer
                                                (Principal Financial Officer)


<PAGE>


                       DARLING INTERNATIONAL INC. AND SUBSIDIARIES
         FORM 10-Q FOR THE THREE MONTHS AND NINE MONTHS ENDED OCTOBER 2, 1999


                                INDEX TO EXHIBITS


Exhibits No.               Description                                 Page No.


     11       Statement re-computation of per share earnings.              22

     27       Financial Data Schedule





<PAGE>



                                   EXHIBIT 11



                 STATEMENT RE COMPUTATION OF PER SHARE EARNINGS





       The following table details the computation of basic and diluted earnings
       (loss) per common share, in thousands except per share data.


<TABLE>
<CAPTION>



                                                                    Three Months Ended             Nine Months Ended
                                                             ------------------------------ -----------------------------
                                                                  October 2,     October 3,      October 2,     October 3,
                                                                     1999           1998            1999           1998
=========================================================== ============== =============== ============== ==============

<S> ..........................................................            <C>         <C>             <C>            <C>
Earnings (loss) from continuing operations ...................     $   (5,196)   $ (6,293)       $(13,844)     $ (10,365)
                                                                   ==========    ========        ========       ========

Discontinued operations:
    Income (loss) from discontinued operations, net of tax ...             --        (601)             --           (564)
    Estimated loss on disposal of discontinued operations,
       net of tax ............................................             --          --            (334)            --
                                                                   ----------    --------        --------       --------
    Net earnings (loss) available to common stock ............     $   (5,196)   $ (6,894)       $(14,178)      $(10,929)
                                                                   ==========    ========        ========       ========


Shares (Basic):
    Weighted average number of common shares outstanding......         15,589      15,585          15,589         15,578
                                                                   ==========    ========        ========       ========

    Basic earnings (loss) per share:
         Continuing operations ...............................     $    (0.33)   $  (0.40)       $  (0.89)      $  (0.66)
         Discontinued operations:
            Income (loss) from operations ....................             --       (0.04)             --          (0.04)
            Estimated loss on disposal .......................             --          --           (0.02)            --
                                                                   ----------    --------        --------       --------

                  Total ......................................     $    (0.33)   $  (0.44)       $  (0.91)      $  (0.70)
                                                                     ==========  ========        ========       ========


Shares (Diluted):
Weighted average number of common shares outstanding ........          15,589      15,585          15,589         15,578

Additional shares assuming exercise of stock options .........             --         --               --             --
                                                                   ----------    --------        --------       --------
Average common shares outstanding and equivalents ............         15,589      15,585          15,589         15,578

Diluted earnings (loss) per share:
         Continuing operations ...............................     $    (0.33)   $  (0.40)       $  (0.89)      $  (0.66)
         Discontinued operations:
            Income (loss) from operations ....................             --       (0.04)             --          (0.04)
            Estimated loss on disposal .......................             --          --           (0.02)            --
                                                                   ----------    --------        --------       --------
                  Total ......................................     $    (0.33)   $  (0.44)       $  (0.91)      $  (0.70)
                                                                   ==========    ========        ========       ========

</TABLE>


<TABLE> <S> <C>

<ARTICLE>                                                           5
<MULTIPLIER>                                                    1,000

<S>                                                                <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                                JAN-01-2000
<PERIOD-START>                                   JAN-03-1999
<PERIOD-END>                                     OCT-02-1999
<CASH>                                                          2,757
<SECURITIES>                                                        0
<RECEIVABLES>                                                  16,812
<ALLOWANCES>                                                      123
<INVENTORY>                                                     8,484
<CURRENT-ASSETS>                                               39,044
<PP&E>                                                        121,328
<DEPRECIATION>                                                116,725
<TOTAL-ASSETS>                                                209,958
<CURRENT-LIABILITIES>                                          44,132
<BONDS>                                                       125,064
                                               0
                                                         0
<COMMON>                                                          156
<OTHER-SE>                                                     23,612
<TOTAL-LIABILITY-AND-EQUITY>                                  209,958
<SALES>                                                       191,410
<TOTAL-REVENUES>                                              191,410
<CGS>                                                         156,982
<TOTAL-COSTS>                                                 200,169
<OTHER-EXPENSES>                                                    0
<LOSS-PROVISION>                                                    0
<INTEREST-EXPENSE>                                             10,673
<INCOME-PRETAX>                                               (22,341)
<INCOME-TAX>                                                   (8,497)
<INCOME-CONTINUING>                                           (13,844)
<DISCONTINUED>                                                   (334)
<EXTRAORDINARY>                                                     0
<CHANGES>                                                           0
<NET-INCOME>                                                  (14,178)
<EPS-BASIC>                                                   (0.91)
<EPS-DILUTED>                                                   (0.91)



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission