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 9 Months Ended
Oct. 01, 2016
Oct. 03, 2015
Oct. 01, 2016
Oct. 03, 2015
Net sales $ 853,856 $ 853,762 $ 2,510,838 $ 2,587,771
Costs and expenses:        
Cost of sales and operating expenses 671,167 671,321 1,947,175 2,024,118
Selling, general and administrative expenses 76,508 75,026 234,135 245,951
Acquisition and integration costs 0 1,280 401 7,807
Depreciation and amortization 70,653 67,327 212,440 199,970
Total costs and expenses 818,328 814,954 2,394,151 2,477,846
Operating income 35,528 38,808 116,687 109,925
Interest expense (23,867) (24,828) (71,748) (82,222)
Foreign currency gains/ (losses) 354 (2,461) (2,241) (3,299)
Other expense, net (2,007) 1,004 (5,685) (704)
Equity in net income of unconsolidated subsidiaries 18,138 (12,021) 37,633 (9,657)
Earnings in investments in subsidiaries 0 0 0 0
Income before income taxes 28,146 502 74,646 14,043
Income tax expense/(benefit) (744) 7,859 9,102 14,639
Net income attributable to noncontrolling interests (196) (1,730) (3,772) (5,302)
Net income/(loss) attributable to Darling 28,694 (9,087) 61,772 (5,898)
Parent [Member]        
Net sales 130,063 122,670 367,811 369,734
Costs and expenses:        
Cost of sales and operating expenses 99,705 92,188 288,976 285,125
Selling, general and administrative expenses 29,987 23,651 100,449 91,905
Acquisition and integration costs 0 764 0 3,340
Depreciation and amortization 9,622 8,074 30,459 24,228
Total costs and expenses 139,314 124,677 419,884 404,598
Operating income (9,251) (2,007) (52,073) (34,864)
Interest expense (15,382) (15,339) (46,242) (45,568)
Foreign currency gains/ (losses) (11) 1 32 (8)
Other expense, net (3,439) (1,282) (10,429) (3,687)
Equity in net income of unconsolidated subsidiaries (362) 0 (814) 0
Earnings in investments in subsidiaries 60,952 (45,361) 157,943 (9,468)
Income before income taxes 32,507 (63,988) 48,417 (93,595)
Income tax expense/(benefit) 3,813 (54,901) (13,355) (87,697)
Net income attributable to noncontrolling interests 0 0 0 0
Net income/(loss) attributable to Darling 28,694 (9,087) 61,772 (5,898)
Guarantors [Member]        
Net sales 347,384 341,936 994,028 1,045,673
Costs and expenses:        
Cost of sales and operating expenses 286,919 282,218 796,001 845,594
Selling, general and administrative expenses 13,421 14,285 38,018 42,322
Acquisition and integration costs 0 0 0 0
Depreciation and amortization 24,813 24,409 75,723 71,841
Total costs and expenses 325,153 320,912 909,742 959,757
Operating income 22,231 21,024 84,286 85,916
Interest expense 4,437 4,635 13,391 14,334
Foreign currency gains/ (losses) (152) (561) 36 (958)
Other expense, net 258 1,488 380 1,117
Equity in net income of unconsolidated subsidiaries 0 0 0 0
Earnings in investments in subsidiaries 0 0 0 0
Income before income taxes 26,774 26,586 98,093 100,409
Income tax expense/(benefit) (3,140) 67,707 11,961 104,670
Net income attributable to noncontrolling interests 0 0 0 0
Net income/(loss) attributable to Darling 29,914 (41,121) 86,132 (4,261)
Non-guarantors [Member]        
Net sales 433,523 437,905 1,297,393 1,323,884
Costs and expenses:        
Cost of sales and operating expenses 341,657 345,664 1,010,592 1,044,919
Selling, general and administrative expenses 33,100 37,090 95,668 111,724
Acquisition and integration costs 0 516 401 4,467
Depreciation and amortization 36,218 34,844 106,258 103,901
Total costs and expenses 410,975 418,114 1,212,919 1,265,011
Operating income 22,548 19,791 84,474 58,873
Interest expense (12,922) (14,124) (38,897) (50,988)
Foreign currency gains/ (losses) 517 (1,901) (2,309) (2,333)
Other expense, net 1,174 798 4,364 1,866
Equity in net income of unconsolidated subsidiaries 18,500 (12,021) 38,447 (9,657)
Earnings in investments in subsidiaries 0 0 0 0
Income before income taxes 29,817 (7,457) 86,079 (2,239)
Income tax expense/(benefit) (1,417) (4,947) 10,496 (2,334)
Net income attributable to noncontrolling interests (196) (1,730) (3,772) (5,302)
Net income/(loss) attributable to Darling 31,038 (4,240) 71,811 (5,207)
Eliminations [Member]        
Net sales (57,114) (48,749) (148,394) (151,520)
Costs and expenses:        
Cost of sales and operating expenses (57,114) (48,749) (148,394) (151,520)
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 (57,114) (48,749) (148,394) (151,520)
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 (60,952) 45,361 (157,943) 9,468
Income before income taxes (60,952) 45,361 (157,943) 9,468
Income tax expense/(benefit) 0 0 0 0
Net income attributable to noncontrolling interests 0 0 0 0
Net income/(loss) attributable to Darling $ (60,952) $ 45,361 $ (157,943) $ 9,468