XML 116 R101.htm IDEA: XBRL DOCUMENT v3.3.1.900
Guarantor Financial Information Condensed Consolidated Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Jan. 02, 2016
Oct. 03, 2015
Jul. 04, 2015
Apr. 04, 2015
Jan. 03, 2015
Sep. 27, 2014
Jun. 28, 2014
Mar. 29, 2014
Jan. 02, 2016
Jan. 03, 2015
Dec. 28, 2013
Net Sales $ 809,675 $ 853,762 $ 859,315 $ 874,694 $ 1,000,203 $ 978,665 $ 1,031,283 $ 946,292 $ 3,397,446 $ 3,956,443 $ 1,802,268
Costs and expenses:                      
Cost of sales and operating expenses           22,900 24,300 14,900 2,654,025 3,123,171 1,339,819
Selling, general and administrative expense                 322,574 374,580 170,825
Depreciation and amortization                 269,904 269,517 98,787
Acquisition and integration costs 500 1,300 1,200 5,300 2,400 2,200 4,200 15,900 8,299 24,667 23,271
Total costs and expenses                 3,254,802 3,791,935 1,632,702
Operating income 32,719 38,808 39,292 31,825 39,662 49,925 75,485 (564) 142,644 164,508 169,566
Interest expense                 (105,530) (135,416) (38,108)
Foreign currency gains/(losses)               12,600 (4,911) (13,548) 28,107
Other income/(expense), net                 (6,839) 299 (3,547)
Equity in net income of unconsolidated subsidiaries                 73,416 65,609 7,660
Earnings in investments in subsidiaries                 0 0 0
Income from operations before income taxes 84,737 502 9,602 3,939 73,580 27,090 50,078 (69,296) 98,780 81,452 163,678
Income taxes (benefit)                 13,501 13,141 54,711
Net income attributable to noncontrolling interests (1,446) (1,730) (1,857) (1,715) 1,155 (1,636) (1,818) (1,797) (6,748) (4,096) 0
Net income attributable to Darling $ 84,429 $ (9,087) $ 3,080 $ 109 $ 69,943 $ 14,318 $ 32,757 $ (52,803) 78,531 64,215 108,967
Issuer [Member]                      
Net Sales                 475,213 557,316 708,166
Costs and expenses:                      
Cost of sales and operating expenses                 369,928 421,883 559,117
Selling, general and administrative expense                 122,509 145,258 91,723
Depreciation and amortization                 34,889 31,183 24,794
Acquisition and integration costs                 3,177 20,410 14,074
Total costs and expenses                 530,503 618,734 689,708
Operating income                 (55,290) (61,418) 18,458
Interest expense                 (60,945) (97,912) (36,964)
Foreign currency gains/(losses)                 (123) (12,244) 27,516
Other income/(expense), net                 (22,455) (3,717) (3,373)
Equity in net income of unconsolidated subsidiaries                 0 0 0
Earnings in investments in subsidiaries                 198,371 223,790 105,178
Income from operations before income taxes                 59,558 48,499 110,815
Income taxes (benefit)                 (18,973) (15,716) 1,848
Net income attributable to noncontrolling interests                 0 0  
Net income attributable to Darling                 78,531 64,215 108,967
Guarantors [Member]                      
Net Sales                 1,363,279 1,620,054 1,288,824
Costs and expenses:                      
Cost of sales and operating expenses                 1,108,864 1,330,038 988,295
Selling, general and administrative expense                 55,691 54,070 76,016
Depreciation and amortization                 98,400 83,957 68,139
Acquisition and integration costs                 0 0 0
Total costs and expenses                 1,262,955 1,468,065 1,132,450
Operating income                 100,324 151,989 156,374
Interest expense                 18,839 21,231 3,281
Foreign currency gains/(losses)                 (1,649) (417) (42)
Other income/(expense), net                 435 (19) 55
Equity in net income of unconsolidated subsidiaries                 0 0 0
Earnings in investments in subsidiaries                 0 0 0
Income from operations before income taxes                 117,949 172,784 159,668
Income taxes (benefit)                 16,121 17,534 52,351
Net income attributable to noncontrolling interests                 0 0  
Net income attributable to Darling                 101,828 155,250 107,317
Non-guarantors [Member]                      
Net Sales                 1,759,800 2,063,310 41,196
Costs and expenses:                      
Cost of sales and operating expenses                 1,376,079 1,655,487 28,325
Selling, general and administrative expense                 144,374 175,252 3,086
Depreciation and amortization                 136,615 154,377 5,854
Acquisition and integration costs                 5,122 4,257 9,197
Total costs and expenses                 1,662,190 1,989,373 46,462
Operating income                 97,610 73,937 (5,266)
Interest expense                 (63,424) (58,554) (4,425)
Foreign currency gains/(losses)                 (3,139) (887) 633
Other income/(expense), net                 15,181 3,854 (229)
Equity in net income of unconsolidated subsidiaries                 73,416 65,609 7,660
Earnings in investments in subsidiaries                 0 0 0
Income from operations before income taxes                 119,644 83,959 (1,627)
Income taxes (benefit)                 16,353 11,323 512
Net income attributable to noncontrolling interests                 (6,748) (4,096)  
Net income attributable to Darling                 96,543 68,540 (2,139)
Eliminations [Member]                      
Net Sales                 (200,846) (284,237) (235,918)
Costs and expenses:                      
Cost of sales and operating expenses                 (200,846) (284,237) (235,918)
Selling, general and administrative expense                 0 0 0
Depreciation and amortization                 0 0 0
Acquisition and integration costs                 0 0 0
Total costs and expenses                 (200,846) (284,237) (235,918)
Operating income                 0 0 0
Interest expense                 0 (181) 0
Foreign currency gains/(losses)                 0 0 0
Other income/(expense), net                 0 181 0
Equity in net income of unconsolidated subsidiaries                 0 0 0
Earnings in investments in subsidiaries                 (198,371) (223,790) (105,178)
Income from operations before income taxes                 (198,371) (223,790) (105,178)
Income taxes (benefit)                 0 0 0
Net income attributable to noncontrolling interests                 0 0  
Net income attributable to Darling                 $ (198,371) $ (223,790) $ (105,178)