XML 77 R65.htm IDEA: XBRL DOCUMENT v3.4.0.3
Guarantor Financial Information (Condensed Consolidated Statements of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended
Apr. 02, 2016
Apr. 04, 2015
Net sales $ 779,641 $ 874,694
Costs and expenses:    
Cost of sales and operating expenses 598,893 684,521
Selling, general and administrative expenses 81,469 86,631
Acquisition and integration costs 331 5,319
Depreciation and amortization 72,256 66,398
Total costs and expenses 752,949 842,869
Operating income 26,692 31,825
Interest expense (23,901) (23,109)
Foreign currency gains/ (losses) (2,603) (2,460)
Other expense, net (1,305) (509)
Equity in net income/(loss) of unconsolidated subsidiaries 5,643 (1,808)
Earnings in investments in subsidiaries 0 0
Income before income taxes 4,526 3,939
Income tax expense 1,863 2,115
Net income attributable to noncontrolling interests (1,584) (1,715)
Net income attributable to Darling 1,079 109
Parent [Member]    
Net sales 108,371 125,794
Costs and expenses:    
Cost of sales and operating expenses 89,483 103,616
Selling, general and administrative expenses 35,893 33,130
Acquisition and integration costs 0 1,973
Depreciation and amortization 11,425 8,171
Total costs and expenses 136,801 146,890
Operating income (28,430) (21,096)
Interest expense (15,522) (15,160)
Foreign currency gains/ (losses) (31) (11)
Other expense, net (3,325) (1,181)
Equity in net income/(loss) of unconsolidated subsidiaries (97) 0
Earnings in investments in subsidiaries 28,971 17,449
Income before income taxes (18,434) (19,999)
Income tax expense (19,513) (20,108)
Net income attributable to noncontrolling interests 0 0
Net income attributable to Darling 1,079 109
Guarantors [Member]    
Net sales 303,765 358,707
Costs and expenses:    
Cost of sales and operating expenses 236,336 284,503
Selling, general and administrative expenses 13,136 14,868
Acquisition and integration costs 0 0
Depreciation and amortization 26,808 23,599
Total costs and expenses 276,280 322,970
Operating income 27,485 35,737
Interest expense 4,377 4,848
Foreign currency gains/ (losses) 165 (304)
Other expense, net (5) 211
Equity in net income/(loss) of unconsolidated subsidiaries 0 0
Earnings in investments in subsidiaries 0 0
Income before income taxes 32,022 40,492
Income tax expense 13,181 21,742
Net income attributable to noncontrolling interests 0 0
Net income attributable to Darling 18,841 18,750
Non-guarantors [Member]    
Net sales 411,037 448,843
Costs and expenses:    
Cost of sales and operating expenses 316,606 355,052
Selling, general and administrative expenses 32,440 38,633
Acquisition and integration costs 331 3,346
Depreciation and amortization 34,023 34,628
Total costs and expenses 383,400 431,659
Operating income 27,637 17,184
Interest expense (12,756) (12,797)
Foreign currency gains/ (losses) (2,737) (2,145)
Other expense, net 2,025 461
Equity in net income/(loss) of unconsolidated subsidiaries 5,740 (1,808)
Earnings in investments in subsidiaries 0 0
Income before income taxes 19,909 895
Income tax expense 8,195 481
Net income attributable to noncontrolling interests (1,584) (1,715)
Net income attributable to Darling 10,130 (1,301)
Eliminations [Member]    
Net sales (43,532) (58,650)
Costs and expenses:    
Cost of sales and operating expenses (43,532) (58,650)
Selling, general and administrative expenses 0 0
Acquisition and integration costs 0 0
Depreciation and amortization 0 0
Total costs and expenses (43,532) (58,650)
Operating income 0 0
Interest expense 0 0
Foreign currency gains/ (losses) 0 0
Other expense, net 0 0
Equity in net income/(loss) of unconsolidated subsidiaries 0 0
Earnings in investments in subsidiaries (28,971) (17,449)
Income before income taxes (28,971) (17,449)
Income tax expense 0 0
Net income attributable to noncontrolling interests 0 0
Net income attributable to Darling $ (28,971) $ (17,449)