XML 71 R35.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisitions (Tables)
 12 Months Ended
Jan. 03, 2015
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table summarizes the fair value of the assets acquired and liabilities assumed in the VION Acquisition as of January 7, 2014 (in thousands):

Accounts receivable
$
337,278

Inventory
375,306

Prepaid expense
23,135

Other current assets
3,525

Deferred tax assets
48,639

Property plant and equipment
981,009

Identifiable intangibles
464,193

Goodwill
702,672

Investment in unconsolidated subsidiaries
27,069

Other long term assets
1,101

Accounts payable
(210,477
)
Current portion of long-term debt
(26,347
)
Accrued expenses
(149,345
)
Deferred tax liability
(350,003
)
Long Term debt obligations
(4,109
)
Other noncurrent liabilities
(57,721
)
Noncontrolling interests
(90,919
)
Purchase price, net of cash acquired of $91.2 million
$
2,075,006
Rothsay [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table summarizes the fair value of the assets acquired and liabilities assumed in the Rothsay Acquisition as of October 28, 2013 (in thousands):
            
Accounts receivable
$
13,220

Inventory
5,479

Other current assets
312

Property, plant and equipment
138,175

Identifiable intangibles
240,386

Goodwill
262,797

Accounts payable
(12,159
)
Accrued expenses
(5,701
)
Deferred tax liability
(15,031
)
Capital lease obligations
(10,741
)
Other non-current liabilities
(4,102
)
Purchase price, net of cash acquired
$
612,635
Selected pro forma information, for comparative purposes
The following table presents selected pro forma information, for comparative purposes, assuming the Rothsay Acquisition and the VION Acquisition had occurred on December 30, 2012 for the periods presented (unaudited) (in thousands, except per share data):

        
 
December 28, 2013
Net sales
$
4,178,258

Income from continuing operations
259,765

Net income attributable to Darling
169,101

Earnings per share
 
Basic
$
1.03

Diluted
$
1.02