XML 76 R66.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Financial Information (Condensed Consolidated Statements of Operations) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jul. 02, 2016
Jul. 04, 2015
Jul. 02, 2016
Jul. 04, 2015
Net sales $ 877,341 $ 859,315 $ 1,656,982 $ 1,734,009
Costs and expenses:        
Cost of sales and operating expenses 677,115 668,276 1,276,008 1,352,797
Selling, general and administrative expenses 76,158 84,294 157,627 170,925
Acquisition and integration costs 70 1,208 401 6,527
Depreciation and amortization 69,531 66,245 141,787 132,643
Total costs and expenses 822,874 820,023 1,575,823 1,662,892
Operating income 54,467 39,292 81,159 71,117
Interest expense (23,980) (34,285) (47,881) (57,394)
Foreign currency gains/ (losses) 8 1,622 (2,595) (838)
Other expense, net (2,373) (1,199) (3,678) (1,708)
Equity in net income of unconsolidated subsidiaries 13,852 4,172 19,495 2,364
Earnings in investments in subsidiaries 0 0 0 0
Income before income taxes 41,974 9,602 46,500 13,541
Income tax expense 7,983 4,665 9,846 6,780
Net income attributable to noncontrolling interests (1,992) (1,857) (3,576) (3,572)
Net income attributable to Darling 31,999 3,080 33,078 3,189
Parent [Member]        
Net sales 129,377 121,270 237,748 247,064
Costs and expenses:        
Cost of sales and operating expenses 99,788 89,321 189,271 192,937
Selling, general and administrative expenses 34,569 35,124 70,462 68,254
Acquisition and integration costs 0 603 0 2,576
Depreciation and amortization 9,412 7,983 20,837 16,154
Total costs and expenses 143,769 133,031 280,570 279,921
Operating income (14,392) (11,761) (42,822) (32,857)
Interest expense (15,338) (15,069) (30,860) (30,229)
Foreign currency gains/ (losses) 74 2 43 (9)
Other expense, net (3,665) (1,224) (6,990) (2,405)
Equity in net income of unconsolidated subsidiaries (355) 0 (452) 0
Earnings in investments in subsidiaries 68,020 18,444 96,991 35,893
Income before income taxes 34,344 (9,608) 15,910 (29,607)
Income tax expense 2,345 (12,688) (17,168) (32,796)
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Darling 31,999 3,080 33,078 3,189
Guarantors [Member]        
Net sales 342,879 345,030 646,644 703,737
Costs and expenses:        
Cost of sales and operating expenses 272,746 278,873 509,082 563,376
Selling, general and administrative expenses 11,461 13,169 24,597 28,037
Acquisition and integration costs 0 0 0 0
Depreciation and amortization 24,102 23,833 50,910 47,432
Total costs and expenses 308,309 315,875 584,589 638,845
Operating income 34,570 29,155 62,055 64,892
Interest expense 4,577 4,851 8,954 9,699
Foreign currency gains/ (losses) 23 (93) 188 (397)
Other expense, net 127 (582) 122 (371)
Equity in net income of unconsolidated subsidiaries 0 0 0 0
Earnings in investments in subsidiaries 0 0 0 0
Income before income taxes 39,297 33,331 71,319 73,823
Income tax expense 1,920 15,221 15,101 36,963
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Darling 37,377 18,110 56,218 36,860
Non-guarantors [Member]        
Net sales 452,833 437,136 863,870 885,979
Costs and expenses:        
Cost of sales and operating expenses 352,329 344,203 668,935 699,255
Selling, general and administrative expenses 30,128 36,001 62,568 74,634
Acquisition and integration costs 70 605 401 3,951
Depreciation and amortization 36,017 34,429 70,040 69,057
Total costs and expenses 418,544 415,238 801,944 846,897
Operating income 34,289 21,898 61,926 39,082
Interest expense (13,219) (24,067) (25,975) (36,864)
Foreign currency gains/ (losses) (89) 1,713 (2,826) (432)
Other expense, net 1,165 607 3,190 1,068
Equity in net income of unconsolidated subsidiaries 14,207 4,172 19,947 2,364
Earnings in investments in subsidiaries 0 0 0 0
Income before income taxes 36,353 4,323 56,262 5,218
Income tax expense 3,718 2,132 11,913 2,613
Net income attributable to noncontrolling interests (1,992) (1,857) (3,576) (3,572)
Net income attributable to Darling 30,643 334 40,773 (967)
Eliminations [Member]        
Net sales (47,748) (44,121) (91,280) (102,771)
Costs and expenses:        
Cost of sales and operating expenses (47,748) (44,121) (91,280) (102,771)
Selling, general and administrative expenses 0 0 0 0
Acquisition and integration costs 0 0 0 0
Depreciation and amortization 0 0 0 0
Total costs and expenses (47,748) (44,121) (91,280) (102,771)
Operating income 0 0 0 0
Interest expense 0 0 0 0
Foreign currency gains/ (losses) 0 0 0 0
Other expense, net 0 0 0 0
Equity in net income of unconsolidated subsidiaries 0 0 0 0
Earnings in investments in subsidiaries (68,020) (18,444) (96,991) (35,893)
Income before income taxes (68,020) (18,444) (96,991) (35,893)
Income tax expense 0 0 0 0
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to Darling $ (68,020) $ (18,444) $ (96,991) $ (35,893)